Flat
IP7
2 beds
1 bath
Kidby Place, Hadleigh, Ipswich IP7
East of England, England · IP7
View property listing
Initial Investment
£46,600First YearProfit From Rental Income
£-4,909
↘ -11%After 5 Years
Change In Property Value
£25,837
↗ 17%After 5 Years
Return On Investment
45%
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 | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £8,790 | £8,848 | £8,910 | £8,973 | £9,040 | £44,561 |
| Profit Before Tax | £-1,194 | £-1,138 | £-1,007 | £-873 | £-697 | £-4,909 |
| Profit After Tax | £-1,194 | £-1,138 | £-1,007 | £-873 | £-697 | £-4,909 |
| Change In Property Value | £2,280 | £2,314 | £5,481 | £7,293 | £8,468 | £25,837 |
| Net Return | £1,086 | £1,177 | £4,474 | £6,420 | £7,771 | £20,927 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -11% |
| Total Net Return (%) | 2% | 3% | 10% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change