Semi Detached SS2 3 beds 1 bath

Eastwoodbury Lane, Southend-On-Sea SS2

East of England, England · SS2

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£30,994

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£96,516

↗ 19%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,004	£26,394	£26,790	£27,460	£28,146	£134,794
Total Expenses	£19,188	£19,239	£19,289	£19,367	£19,446	£96,529
Profit Before Tax	£6,816	£7,155	£7,501	£8,093	£8,700	£38,265
Profit After Tax	£5,521	£5,795	£6,076	£6,555	£7,047	£30,994
Change In Property Value	£7,500	£17,763	£23,637	£27,445	£20,172	£96,516
Net Return	£13,021	£23,558	£29,712	£34,000	£27,219	£127,511
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	8%	14%	18%	21%	17%	78%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change