Office And Storage Sturmer Road, New England, Essex CO9
View Property Listing
East of England, England, CO9
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: 15
Initial Investment
£2,500First YearProfit From Rental Income
£-2,596
↘ -104%After 5 Years
Change In Property Value
£965
↗ 19%After 5 Years
Return On Investment
-69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £180 | £183 | £185 | £190 | £195 | £933 |
| Total Expenses | £683 | £695 | £706 | £717 | £728 | £3,529 |
| Profit Before Tax | £-503 | £-513 | £-520 | £-527 | £-533 | £-2,596 |
| Profit After Tax | £-503 | £-513 | £-520 | £-527 | £-533 | £-2,596 |
| Change In Property Value | £75 | £178 | £236 | £274 | £202 | £965 |
| Net Return | £-428 | £-335 | £-284 | £-252 | £-331 | £-1,631 |
| Return From Rental Income (%) | -20% | -21% | -21% | -21% | -21% | -104% |
| Total Net Return (%) | -17% | -13% | -11% | -10% | -13% | -69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change