Flat SS4 2 beds 1 bath

Stambridge Road, Rochford, Essex SS4

East of England, England · SS4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£17,040

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

73%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£15,839	£15,914	£16,006	£16,101	£16,205	£80,066
Profit Before Tax	£3,529	£3,744	£4,144	£4,553	£5,068	£21,037
Profit After Tax	£2,858	£3,033	£3,356	£3,688	£4,105	£17,040
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£7,358	£7,600	£14,174	£18,083	£20,819	£68,034
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	8%	8%	15%	19%	22%	73%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change