Flat
EN5
2 beds
2 baths
Gaudin Court, Elland Close EN5
East of England, England · EN5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-24,334
↘ -16%After 5 Years
Change In Property Value
£80,740
↗ 17%After 5 Years
Return On Investment
36%
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 | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £22,556 | £22,627 | £22,714 | £22,802 | £22,899 | £113,598 |
| Profit Before Tax | £-5,456 | £-5,271 | £-4,923 | £-4,567 | £-4,117 | £-24,334 |
| Profit After Tax | £-5,456 | £-5,271 | £-4,923 | £-4,567 | £-4,117 | £-24,334 |
| Change In Property Value | £7,125 | £7,232 | £17,127 | £22,792 | £26,464 | £80,740 |
| Net Return | £1,669 | £1,961 | £12,204 | £18,225 | £22,347 | £56,406 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change