Detached IP7 2 beds 2 baths

Monks Eleigh, Ipswich, Suffolk IP7

East of England, England · IP7

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£102,758

↗ 80%After 5 Years

Change In Property Value

After 5 Years

£67,992

↗ 17%After 5 Years

Return On Investment

133%

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	£44,448	£45,115	£46,243	£47,399	£48,821	£232,025
Total Expenses	£20,815	£20,893	£21,016	£21,143	£21,296	£105,163
Profit Before Tax	£23,633	£24,222	£25,226	£26,256	£27,525	£126,861
Profit After Tax	£19,143	£19,620	£20,433	£21,267	£22,295	£102,758
Change In Property Value	£6,000	£6,090	£14,423	£19,193	£22,285	£67,992
Net Return	£25,143	£25,710	£34,856	£40,460	£44,580	£170,749
Return From Rental Income (%)	15%	15%	16%	17%	17%	80%
Total Net Return (%)	20%	20%	27%	31%	35%	133%

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