Flat EN5 2 beds 2 baths

Gaudin Court, Elland Close EN5

East of England, England · EN5

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-7,090

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£91,691

↗ 19%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,356	£17,617	£18,057	£18,509	£88,639
Total Expenses	£18,993	£19,069	£19,136	£19,222	£19,309	£95,729
Profit Before Tax	£-1,893	£-1,712	£-1,519	£-1,164	£-801	£-7,090
Profit After Tax	£-1,893	£-1,712	£-1,519	£-1,164	£-801	£-7,090
Change In Property Value	£7,125	£16,874	£22,455	£26,073	£19,163	£91,691
Net Return	£5,232	£15,162	£20,936	£24,908	£18,363	£84,601
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	3%	10%	14%	16%	12%	55%

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