Terraced
EN3
2 beds
1 bath
Durants Road EN3
East of England, England · EN3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£31,884
↗ 25%After 5 Years
Change In Property Value
£67,992
↗ 17%After 5 Years
Return On Investment
78%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £18,952 | £19,003 | £19,079 | £19,157 | £19,250 | £95,441 |
| Profit Before Tax | £6,872 | £7,209 | £7,788 | £8,381 | £9,114 | £39,363 |
| Profit After Tax | £5,566 | £5,839 | £6,308 | £6,789 | £7,382 | £31,884 |
| Change In Property Value | £6,000 | £6,090 | £14,423 | £19,193 | £22,285 | £67,992 |
| Net Return | £11,566 | £11,929 | £20,731 | £25,982 | £29,668 | £99,876 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change