Flat
IP7
1 bed
1 bath
Old Babergh Court, Hadleigh, Ipswich IP7
East of England, England · IP7
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-4,060
↘ -8%After 5 Years
Change In Property Value
£29,746
↗ 17%After 5 Years
Return On Investment
48%
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 | £8,748 | £8,879 | £9,101 | £9,329 | £9,609 | £45,666 |
| Total Expenses | £9,818 | £9,877 | £9,942 | £10,009 | £10,079 | £49,725 |
| Profit Before Tax | £-1,070 | £-998 | £-841 | £-680 | £-471 | £-4,060 |
| Profit After Tax | £-1,070 | £-998 | £-841 | £-680 | £-471 | £-4,060 |
| Change In Property Value | £2,625 | £2,664 | £6,310 | £8,397 | £9,750 | £29,746 |
| Net Return | £1,555 | £1,667 | £5,469 | £7,717 | £9,279 | £25,687 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change