Flat
IP6
3 beds
0 baths
Ashbocking Road, Henley, Ipswich, Suffolk IP6
East of England, England · IP6
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£56,054
↗ 31%After 5 Years
Change In Property Value
£93,488
↗ 17%After 5 Years
Return On Investment
83%
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 | £40,176 | £40,779 | £41,798 | £42,843 | £44,128 | £209,724 |
| Total Expenses | £27,839 | £27,945 | £28,090 | £28,238 | £28,410 | £140,522 |
| Profit Before Tax | £12,337 | £12,834 | £13,708 | £14,605 | £15,719 | £69,202 |
| Profit After Tax | £9,993 | £10,395 | £11,104 | £11,830 | £12,732 | £56,054 |
| Change In Property Value | £8,250 | £8,374 | £19,832 | £26,391 | £30,642 | £93,488 |
| Net Return | £18,243 | £18,769 | £30,935 | £38,220 | £43,375 | £149,542 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change