Flat JE2 2 beds 2 baths

Craig Street Cottage, St Helier JE2

Channel Islands, Jersey · JE2

Initial Investment

First Year

£107,250First Year

Profit From Rental Income

After 5 Years

£29,416

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£84,406

↗ 20%After 5 Years

Return On Investment

106%

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	£27,816	£28,372	£29,082	£29,809	£30,554	£145,633
Total Expenses	£21,643	£21,745	£21,859	£21,976	£22,093	£109,316
Profit Before Tax	£6,173	£6,627	£7,223	£7,833	£8,461	£36,317
Profit After Tax	£5,000	£5,368	£5,850	£6,345	£6,854	£29,416
Change In Property Value	£8,500	£8,670	£17,687	£22,993	£26,557	£84,406
Net Return	£13,500	£14,038	£23,537	£29,338	£33,410	£113,823
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	22%	27%	31%	106%

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