Semi Detached
IP7
2 beds
1 bath
Church Hill, Monks Eleigh, Ipswich IP7
East of England, England · IP7
View property listing
Initial Investment
£86,325First YearProfit From Rental Income
£13,847
↗ 16%After 5 Years
Change In Property Value
£47,509
↗ 17%After 5 Years
Return On Investment
71%
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 | £15,996 | £16,236 | £16,642 | £17,058 | £17,570 | £83,501 |
| Total Expenses | £13,189 | £13,224 | £13,276 | £13,328 | £13,390 | £66,407 |
| Profit Before Tax | £2,807 | £3,012 | £3,366 | £3,730 | £4,180 | £17,095 |
| Profit After Tax | £2,274 | £2,439 | £2,727 | £3,021 | £3,385 | £13,847 |
| Change In Property Value | £4,193 | £4,255 | £10,078 | £13,411 | £15,572 | £47,509 |
| Net Return | £6,466 | £6,695 | £12,805 | £16,432 | £18,957 | £61,356 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change