Detached
IP25
4 beds
2 baths
Lower Road, Holme Hale IP25
Initial Investment
£287,924First YearProfit From Rental Income
£122,992
↗ 43%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
75%
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 | £52,776 | £53,832 | £55,177 | £56,557 | £57,971 | £276,312 |
| Total Expenses | £24,623 | £24,740 | £24,886 | £25,035 | £25,187 | £124,470 |
| Profit Before Tax | £28,153 | £29,091 | £30,292 | £31,522 | £32,784 | £151,842 |
| Profit After Tax | £22,804 | £23,564 | £24,536 | £25,533 | £26,555 | £122,992 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £32,304 | £33,254 | £44,304 | £51,231 | £56,236 | £217,329 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 43% |
| Total Net Return (%) | 11% | 12% | 15% | 18% | 20% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change