Flat
EN5
2 beds
2 baths
Chambers Court, Station Road EN5
East of England, England · EN5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£47,236
↗ 31%After 5 Years
Change In Property Value
£80,740
↗ 17%After 5 Years
Return On Investment
83%
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 | £34,692 | £35,212 | £36,093 | £36,995 | £38,105 | £181,097 |
| Total Expenses | £24,315 | £24,413 | £24,544 | £24,678 | £24,832 | £122,781 |
| Profit Before Tax | £10,377 | £10,800 | £11,549 | £12,317 | £13,273 | £58,316 |
| Profit After Tax | £8,406 | £8,748 | £9,355 | £9,977 | £10,751 | £47,236 |
| Change In Property Value | £7,125 | £7,232 | £17,127 | £22,792 | £26,464 | £80,740 |
| Net Return | £15,531 | £15,979 | £26,482 | £32,769 | £37,215 | £127,976 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change