Flat
EN3
0 beds
0 baths
Commercial Building, South Street EN3
East of England, England · EN3
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£-10,884
↘ -8%After 5 Years
Change In Property Value
£75,641
↗ 17%After 5 Years
Return On Investment
45%
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 | £18,696 | £18,976 | £19,451 | £19,937 | £20,535 | £97,596 |
| Total Expenses | £21,525 | £21,599 | £21,689 | £21,782 | £21,884 | £108,480 |
| Profit Before Tax | £-2,829 | £-2,623 | £-2,239 | £-1,845 | £-1,349 | £-10,884 |
| Profit After Tax | £-2,829 | £-2,623 | £-2,239 | £-1,845 | £-1,349 | £-10,884 |
| Change In Property Value | £6,675 | £6,775 | £16,046 | £21,352 | £24,792 | £75,641 |
| Net Return | £3,846 | £4,153 | £13,807 | £19,508 | £23,443 | £64,757 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change