Flat
SG12
1 bed
1 bath
Cappell Lane, Stanstead Abbotts SG12
Initial Investment
£180,199First YearProfit From Rental Income
£19,857
↗ 11%After 5 Years
Change In Property Value
£65,539
↗ 20%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,312 | £21,738 | £22,282 | £22,839 | £23,410 | £111,580 |
| Total Expenses | £17,224 | £17,313 | £17,410 | £17,509 | £17,609 | £87,065 |
| Profit Before Tax | £4,088 | £4,426 | £4,872 | £5,329 | £5,801 | £24,515 |
| Profit After Tax | £3,311 | £3,585 | £3,946 | £4,317 | £4,698 | £19,857 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £20,621 | £65,539 |
| Net Return | £9,911 | £10,317 | £17,679 | £22,170 | £25,319 | £85,396 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change