Semi Detached
SS2
3 beds
1 bath
Eastwoodbury Lane, Southend-On-Sea SS2
East of England, England · SS2
View property listing
Initial Investment
£233,497First YearProfit From Rental Income
£44,203
↗ 19%After 5 Years
Change In Property Value
£135,122
↗ 19%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,396 | £36,942 | £37,496 | £38,433 | £39,394 | £188,662 |
| Total Expenses | £26,662 | £26,729 | £26,795 | £26,899 | £27,006 | £134,090 |
| Profit Before Tax | £9,734 | £10,213 | £10,701 | £11,535 | £12,389 | £54,572 |
| Profit After Tax | £7,885 | £8,272 | £8,668 | £9,343 | £10,035 | £44,203 |
| Change In Property Value | £10,500 | £24,867 | £33,091 | £38,423 | £28,241 | £135,122 |
| Net Return | £18,385 | £33,140 | £41,759 | £47,766 | £38,275 | £179,325 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 16% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change