Flat
JE2
2 beds
2 baths
Craig Street, St. Helier JE2
Channel Islands, Jersey · JE2
View property listing
Initial Investment
£107,250First YearProfit From Rental Income
£768
↗ 1%After 5 Years
Change In Property Value
£117,271
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,004 | £17,344 | £17,691 | £18,133 | £18,587 | £88,759 |
| Total Expenses | £17,375 | £17,459 | £17,534 | £17,621 | £17,709 | £87,697 |
| Profit Before Tax | £-371 | £-115 | £156 | £513 | £878 | £1,062 |
| Profit After Tax | £-371 | £-115 | £127 | £415 | £711 | £768 |
| Change In Property Value | £12,750 | £21,888 | £27,578 | £29,233 | £25,822 | £117,271 |
| Net Return | £12,379 | £21,773 | £27,705 | £29,648 | £26,534 | £118,039 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 12% | 20% | 26% | 28% | 25% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change