Detached
SS4
2 beds
1 bath
East Street, Rochford SS4
East of England, England · SS4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£13,612
↗ 15%After 5 Years
Change In Property Value
£50,994
↗ 17%After 5 Years
Return On Investment
69%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £14,083 | £14,119 | £14,173 | £14,227 | £14,292 | £70,893 |
| Profit Before Tax | £2,718 | £2,933 | £3,306 | £3,688 | £4,161 | £16,805 |
| Profit After Tax | £2,201 | £2,376 | £2,678 | £2,987 | £3,370 | £13,612 |
| Change In Property Value | £4,500 | £4,568 | £10,817 | £14,395 | £16,714 | £50,994 |
| Net Return | £6,701 | £6,943 | £13,495 | £17,382 | £20,084 | £64,606 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 21% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change