The Holly, Oak Lane CM11
View Property Listing
East of England, England, CM11
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_east_of_england: [1.5, 3.5, 4.5, 5, 3.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 153
Initial Investment
£14,466First YearProfit From Rental Income
£-1,437
↘ -10%After 5 Years
Change In Property Value
£8,665
↗ 19%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,836 | £1,864 | £1,891 | £1,939 | £1,987 | £9,517 |
| Total Expenses | £2,162 | £2,177 | £2,190 | £2,205 | £2,221 | £10,954 |
| Profit Before Tax | £-326 | £-313 | £-298 | £-266 | £-233 | £-1,437 |
| Profit After Tax | £-326 | £-313 | £-298 | £-266 | £-233 | £-1,437 |
| Change In Property Value | £673 | £1,595 | £2,122 | £2,464 | £1,811 | £8,665 |
| Net Return | £348 | £1,281 | £1,824 | £2,198 | £1,578 | £7,228 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 2% | 9% | 13% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change