Detached
IP25
3 beds
3 baths
Carbrooke Road, Ovington IP25
Initial Investment
£416,274First YearProfit From Rental Income
£167,766
↗ 40%After 5 Years
Change In Property Value
£128,099
↗ 20%After 5 Years
Return On Investment
71%
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 | £71,664 | £73,097 | £74,925 | £76,798 | £78,718 | £375,202 |
| Total Expenses | £33,257 | £33,412 | £33,605 | £33,803 | £34,006 | £168,083 |
| Profit Before Tax | £38,407 | £39,686 | £41,320 | £42,994 | £44,712 | £207,119 |
| Profit After Tax | £31,110 | £32,145 | £33,469 | £34,826 | £36,217 | £167,766 |
| Change In Property Value | £12,900 | £13,158 | £26,842 | £34,895 | £40,304 | £128,099 |
| Net Return | £44,010 | £45,303 | £60,311 | £69,721 | £76,520 | £295,865 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 11% | 11% | 14% | 17% | 18% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change