Terraced
IP27
2 beds
1 bath
High Street, Brandon IP27
Initial Investment
£65,800First YearProfit From Rental Income
£9,444
↗ 14%After 5 Years
Change In Property Value
£26,811
↗ 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 | £8,712 | £8,886 | £9,108 | £9,336 | £9,570 | £45,612 |
| Total Expenses | £6,727 | £6,756 | £6,789 | £6,823 | £6,857 | £33,953 |
| Profit Before Tax | £1,985 | £2,130 | £2,319 | £2,513 | £2,713 | £11,660 |
| Profit After Tax | £1,608 | £1,725 | £1,879 | £2,036 | £2,197 | £9,444 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £4,308 | £4,479 | £7,497 | £9,339 | £10,633 | £36,256 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| 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