Flat
EN3
2 beds
2 baths
Eden Close, Wallace Court EN3
East of England, England · EN3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-2,384
↘ -3%After 5 Years
Change In Property Value
£44,398
↗ 19%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,660 | £9,805 | £9,952 | £10,201 | £10,456 | £50,073 |
| Total Expenses | £10,366 | £10,431 | £10,486 | £10,553 | £10,621 | £52,458 |
| Profit Before Tax | £-706 | £-626 | £-534 | £-352 | £-166 | £-2,384 |
| Profit After Tax | £-706 | £-626 | £-534 | £-352 | £-166 | £-2,384 |
| Change In Property Value | £3,450 | £8,171 | £10,873 | £12,625 | £9,279 | £44,398 |
| Net Return | £2,744 | £7,545 | £10,338 | £12,272 | £9,114 | £42,013 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -3% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 13% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change