Detached IP6 2 beds 2 baths

The Street, Tuddenham IP6

East of England, England · IP6

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£76,502

↗ 82%After 5 Years

Change In Property Value

After 5 Years

£50,985

↗ 17%After 5 Years

Return On Investment

136%

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	£33,324	£33,824	£34,669	£35,536	£36,602	£173,956
Total Expenses	£15,733	£15,794	£15,890	£15,987	£16,105	£79,509
Profit Before Tax	£17,591	£18,029	£18,780	£19,549	£20,498	£94,447
Profit After Tax	£14,249	£14,604	£15,212	£15,835	£16,603	£76,502
Change In Property Value	£4,499	£4,567	£10,816	£14,392	£16,711	£50,985
Net Return	£18,748	£19,171	£26,027	£30,227	£33,314	£127,487
Return From Rental Income (%)	15%	16%	16%	17%	18%	82%
Total Net Return (%)	20%	21%	28%	32%	36%	136%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change