Flat
SS16
3 beds
2 baths
Dry Street, Langdon Hills, Basildon SS16
Initial Investment
£535,549First YearProfit From Rental Income
£201,804
↗ 38%After 5 Years
Change In Property Value
£158,883
↗ 20%After 5 Years
Return On Investment
67%
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 | £88,884 | £90,662 | £92,928 | £95,251 | £97,633 | £465,358 |
| Total Expenses | £42,628 | £42,852 | £43,122 | £43,398 | £43,679 | £215,679 |
| Profit Before Tax | £46,256 | £47,810 | £49,806 | £51,853 | £53,954 | £249,679 |
| Profit After Tax | £37,467 | £38,726 | £40,343 | £41,862 | £43,406 | £201,804 |
| Change In Property Value | £16,000 | £16,320 | £33,293 | £43,281 | £49,989 | £158,883 |
| Net Return | £53,467 | £55,046 | £73,636 | £85,143 | £93,395 | £360,687 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 10% | 10% | 14% | 16% | 17% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change