Detached
IP9
3 beds
3 baths
Main Road, Shotley, Ipswich IP9
East of England, England · IP9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£102,758
↗ 80%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change