Terraced
IP25
2 beds
1 bath
Chalk Hill, Great Cressingham IP25
Initial Investment
£72,850First YearProfit From Rental Income
£10,687
↗ 15%After 5 Years
Change In Property Value
£29,691
↗ 20%After 5 Years
Return On Investment
55%
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 | £9,648 | £9,841 | £10,087 | £10,339 | £10,598 | £50,513 |
| Total Expenses | £7,396 | £7,427 | £7,462 | £7,499 | £7,535 | £37,319 |
| Profit Before Tax | £2,252 | £2,414 | £2,625 | £2,841 | £3,063 | £13,194 |
| Profit After Tax | £1,824 | £1,955 | £2,126 | £2,301 | £2,481 | £10,687 |
| Change In Property Value | £2,990 | £3,050 | £6,222 | £8,088 | £9,342 | £29,691 |
| Net Return | £4,814 | £5,005 | £8,348 | £10,389 | £11,822 | £40,378 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change