Detached
IP27
2 beds
1 bath
London Road, Brandon IP27
Initial Investment
£83,100First YearProfit From Rental Income
£42,659
↗ 51%After 5 Years
Change In Property Value
£33,763
↗ 20%After 5 Years
Return On Investment
92%
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 | £18,888 | £19,266 | £19,747 | £20,241 | £20,747 | £98,889 |
| Total Expenses | £9,134 | £9,183 | £9,242 | £9,302 | £9,363 | £46,224 |
| Profit Before Tax | £9,754 | £10,083 | £10,506 | £10,939 | £11,384 | £52,666 |
| Profit After Tax | £7,901 | £8,167 | £8,510 | £8,861 | £9,221 | £42,659 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £11,301 | £11,635 | £15,584 | £18,058 | £19,844 | £76,422 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 14% | 14% | 19% | 22% | 24% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change