Detached
IP25
3 beds
1 bath
Harvey Street, Watton IP25
Initial Investment
£120,200First YearProfit From Rental Income
£61,090
↗ 51%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
90%
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 | £26,664 | £27,197 | £27,877 | £28,574 | £29,288 | £139,601 |
| Total Expenses | £12,688 | £12,753 | £12,832 | £12,913 | £12,995 | £64,181 |
| Profit Before Tax | £13,976 | £14,444 | £15,045 | £15,662 | £16,294 | £75,420 |
| Profit After Tax | £11,320 | £11,700 | £12,187 | £12,686 | £13,198 | £61,090 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £16,120 | £16,596 | £22,174 | £25,670 | £28,195 | £108,755 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 13% | 14% | 18% | 21% | 23% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change