Flat
EN3
1 bed
1 bath
Faraday House, Velocity Way EN3
East of England, England · EN3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-3,086
↘ -5%After 5 Years
Change In Property Value
£40,537
↗ 19%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,952 | £9,087 | £9,314 | £9,547 | £45,719 |
| Total Expenses | £9,639 | £9,702 | £9,756 | £9,821 | £9,887 | £48,805 |
| Profit Before Tax | £-819 | £-750 | £-670 | £-507 | £-340 | £-3,086 |
| Profit After Tax | £-819 | £-750 | £-670 | £-507 | £-340 | £-3,086 |
| Change In Property Value | £3,150 | £7,460 | £9,927 | £11,527 | £8,472 | £40,537 |
| Net Return | £2,331 | £6,711 | £9,258 | £11,020 | £8,132 | £37,451 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 4% | 10% | 14% | 17% | 13% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change