Brickfield Cottages, Priests Lane, Shenfield CM15
View Property Listing
East of England, England, CM15
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: 1292
Initial Investment
£163,500First YearProfit From Rental Income
£-12,595
↘ -8%After 5 Years
Change In Property Value
£96,516
↗ 19%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,504 | £15,737 | £15,973 | £16,372 | £16,781 | £80,366 |
| Total Expenses | £18,513 | £18,549 | £18,583 | £18,633 | £18,684 | £92,961 |
| Profit Before Tax | £-3,009 | £-2,812 | £-2,610 | £-2,261 | £-1,903 | £-12,595 |
| Profit After Tax | £-3,009 | £-2,812 | £-2,610 | £-2,261 | £-1,903 | £-12,595 |
| Change In Property Value | £7,500 | £17,763 | £23,637 | £27,445 | £20,172 | £96,516 |
| Net Return | £4,491 | £14,950 | £21,027 | £25,184 | £18,269 | £83,921 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 3% | 9% | 13% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change