Terraced
IP25
4 beds
1 bath
Church Street, Carbrooke IP25
Initial Investment
£205,749First YearProfit From Rental Income
£29,188
↗ 14%After 5 Years
Change In Property Value
£72,490
↗ 20%After 5 Years
Return On Investment
49%
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 | £23,568 | £24,039 | £24,640 | £25,256 | £25,888 | £123,392 |
| Total Expenses | £17,338 | £17,397 | £17,468 | £17,540 | £17,614 | £87,357 |
| Profit Before Tax | £6,230 | £6,643 | £7,173 | £7,716 | £8,274 | £36,035 |
| Profit After Tax | £5,046 | £5,380 | £5,810 | £6,250 | £6,702 | £29,188 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £22,808 | £72,490 |
| Net Return | £12,346 | £12,826 | £21,000 | £25,997 | £29,509 | £101,678 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change