Flat
EN3
2 beds
2 baths
Eden Close, Wallace Court EN3
East of England, England · EN3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£18,516
↗ 26%After 5 Years
Change In Property Value
£39,095
↗ 17%After 5 Years
Return On Investment
82%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £12,805 | £12,876 | £12,962 | £13,050 | £13,146 | £64,839 |
| Profit Before Tax | £3,995 | £4,176 | £4,516 | £4,866 | £5,307 | £22,859 |
| Profit After Tax | £3,236 | £3,382 | £3,658 | £3,941 | £4,298 | £18,516 |
| Change In Property Value | £3,450 | £3,502 | £8,293 | £11,036 | £12,814 | £39,095 |
| Net Return | £6,686 | £6,884 | £11,951 | £14,977 | £17,112 | £57,611 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change