Detached
IP25
3 beds
1 bath
Station Road, Holme Hale IP25
Initial Investment
£152,750First YearProfit From Rental Income
£74,262
↗ 49%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
86%
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 | £32,220 | £32,864 | £33,686 | £34,528 | £35,391 | £168,690 |
| Total Expenses | £15,228 | £15,304 | £15,397 | £15,492 | £15,589 | £77,009 |
| Profit Before Tax | £16,992 | £17,561 | £18,289 | £19,036 | £19,803 | £91,681 |
| Profit After Tax | £13,764 | £14,224 | £14,814 | £15,419 | £16,040 | £74,262 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £19,564 | £20,140 | £26,883 | £31,109 | £34,161 | £131,857 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 13% | 13% | 18% | 20% | 22% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change