Flat IP7 2 beds 1 bath

Kidby Place, Hadleigh, Ipswich IP7

East of England, England · IP7

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-3,484

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£32,296

↗ 17%After 5 Years

Return On Investment

50%

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	£9,504	£9,647	£9,888	£10,135	£10,439	£49,612
Total Expenses	£10,489	£10,549	£10,616	£10,685	£10,758	£53,096
Profit Before Tax	£-985	£-902	£-728	£-550	£-319	£-3,484
Profit After Tax	£-985	£-902	£-728	£-550	£-319	£-3,484
Change In Property Value	£2,850	£2,893	£6,851	£9,117	£10,586	£32,296
Net Return	£1,865	£1,990	£6,123	£8,567	£10,267	£28,812
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	3%	3%	11%	15%	18%	50%

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