Flat
IP7
1 bed
1 bath
Syer Court, Hadleigh, Ipswich IP7
East of England, England · IP7
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-4,387
↘ -9%After 5 Years
Change In Property Value
£28,047
↗ 17%After 5 Years
Return On Investment
47%
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 | £8,256 | £8,380 | £8,589 | £8,804 | £9,068 | £43,097 |
| Total Expenses | £9,372 | £9,430 | £9,494 | £9,560 | £9,629 | £47,485 |
| Profit Before Tax | £-1,116 | £-1,051 | £-905 | £-756 | £-560 | £-4,387 |
| Profit After Tax | £-1,116 | £-1,051 | £-905 | £-756 | £-560 | £-4,387 |
| Change In Property Value | £2,475 | £2,512 | £5,950 | £7,917 | £9,193 | £28,047 |
| Net Return | £1,359 | £1,462 | £5,045 | £7,162 | £8,632 | £23,659 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change