Flat EN3 1 bed 1 bath

Harston Drive, Maynard Court EN3

East of England, England · EN3

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£15,592

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£34,846

↗ 17%After 5 Years

Return On Investment

81%

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	£14,976	£15,201	£15,581	£15,970	£16,449	£78,177
Total Expenses	£11,631	£11,699	£11,780	£11,863	£11,954	£58,928
Profit Before Tax	£3,345	£3,501	£3,800	£4,107	£4,495	£19,249
Profit After Tax	£2,709	£2,836	£3,078	£3,327	£3,641	£15,592
Change In Property Value	£3,075	£3,121	£7,392	£9,836	£11,421	£34,846
Net Return	£5,784	£5,957	£10,470	£13,163	£15,063	£50,437
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change