Flat
SS2
3 beds
1 bath
Eastwoodbury Lane, Southend-On-Sea SS2
East of England, England · SS2
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£20,112
↗ 12%After 5 Years
Change In Property Value
£84,989
↗ 17%After 5 Years
Return On Investment
64%
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 | £28,620 | £29,049 | £29,776 | £30,520 | £31,436 | £149,400 |
| Total Expenses | £24,700 | £24,788 | £24,904 | £25,022 | £25,157 | £124,571 |
| Profit Before Tax | £3,921 | £4,261 | £4,872 | £5,498 | £6,279 | £24,829 |
| Profit After Tax | £3,176 | £3,451 | £3,946 | £4,453 | £5,086 | £20,112 |
| Change In Property Value | £7,500 | £7,613 | £18,029 | £23,991 | £27,857 | £84,989 |
| Net Return | £10,676 | £11,064 | £21,975 | £28,444 | £32,943 | £105,101 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 7% | 7% | 13% | 17% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change