Detached
IP24
2 beds
1 bath
St. Giles Lane, Thetford IP24
Initial Investment
£98,800First YearProfit From Rental Income
£50,571
↗ 51%After 5 Years
Change In Property Value
£39,721
↗ 20%After 5 Years
Return On Investment
91%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,224 | £22,668 | £23,235 | £23,816 | £24,411 | £116,355 |
| Total Expenses | £10,657 | £10,713 | £10,781 | £10,850 | £10,920 | £53,921 |
| Profit Before Tax | £11,567 | £11,955 | £12,454 | £12,966 | £13,491 | £62,434 |
| Profit After Tax | £9,369 | £9,684 | £10,088 | £10,503 | £10,928 | £50,571 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £13,369 | £13,764 | £18,411 | £21,323 | £23,425 | £90,292 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 14% | 14% | 19% | 22% | 24% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change