Semi Detached JE2 2 beds 2 baths

St. Saviour Hill, St. Saviour, Jersey JE2

Channel Islands, Jersey · JE2

Initial Investment

First Year

£182,250First Year

Profit From Rental Income

After 5 Years

£13,779

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£200,051

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,004	£29,584	£30,176	£30,930	£31,703	£151,397
Total Expenses	£26,727	£26,798	£26,867	£26,953	£27,041	£134,386
Profit Before Tax	£2,277	£2,786	£3,309	£3,977	£4,662	£17,011
Profit After Tax	£1,844	£2,257	£2,680	£3,221	£3,776	£13,779
Change In Property Value	£21,750	£37,338	£47,045	£49,868	£44,050	£200,051
Net Return	£23,594	£39,594	£49,725	£53,089	£47,827	£213,830
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	13%	22%	27%	29%	26%	117%

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