Semi Detached
IP26
2 beds
1 bath
Vicarage Road, Thetford IP26
Initial Investment
£159,550First YearProfit From Rental Income
£15,221
↗ 10%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
47%
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 | £17,172 | £17,515 | £17,953 | £18,402 | £18,862 | £89,905 |
| Total Expenses | £14,120 | £14,166 | £14,220 | £14,276 | £14,333 | £71,114 |
| Profit Before Tax | £3,052 | £3,350 | £3,733 | £4,126 | £4,530 | £18,791 |
| Profit After Tax | £2,472 | £2,713 | £3,024 | £3,342 | £3,669 | £15,221 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,472 | £8,833 | £15,509 | £19,572 | £22,415 | £74,802 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change