Unit 1 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: 26
Initial Investment
£3,700First YearProfit From Rental Income
£-2,638
↘ -71%After 5 Years
Change In Property Value
£1,737
↗ 19%After 5 Years
Return On Investment
-29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £312 | £317 | £321 | £329 | £338 | £1,617 |
| Total Expenses | £828 | £840 | £851 | £862 | £874 | £4,256 |
| Profit Before Tax | £-516 | £-524 | £-530 | £-533 | £-536 | £-2,638 |
| Profit After Tax | £-516 | £-524 | £-530 | £-533 | £-536 | £-2,638 |
| Change In Property Value | £135 | £320 | £425 | £494 | £363 | £1,737 |
| Net Return | £-381 | £-204 | £-104 | £-39 | £-173 | £-901 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -71% |
| Total Net Return (%) | -10% | -6% | -3% | -1% | -5% | -29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change