Flat EN5 3 beds 2 baths

Hadley Heights, Hadley Road EN5

East of England, England · EN5

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-7,266

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£86,865

↗ 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	£16,200	£16,443	£16,690	£17,107	£17,535	£83,974
Total Expenses	£18,099	£18,173	£18,239	£18,322	£18,408	£91,240
Profit Before Tax	£-1,899	£-1,730	£-1,549	£-1,215	£-873	£-7,266
Profit After Tax	£-1,899	£-1,730	£-1,549	£-1,215	£-873	£-7,266
Change In Property Value	£6,750	£15,986	£21,273	£24,700	£18,155	£86,865
Net Return	£4,851	£14,256	£19,724	£23,485	£17,282	£79,598
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