Snug Cottage, Birdbrook, 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: 9
Initial Investment
£1,900First YearProfit From Rental Income
£-2,602
↘ -137%After 5 Years
Change In Property Value
£579
↗ 19%After 5 Years
Return On Investment
-109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £108 | £110 | £111 | £114 | £117 | £560 |
| Total Expenses | £610 | £622 | £633 | £643 | £654 | £3,162 |
| Profit Before Tax | £-502 | £-513 | £-521 | £-529 | £-537 | £-2,602 |
| Profit After Tax | £-502 | £-513 | £-521 | £-529 | £-537 | £-2,602 |
| Change In Property Value | £45 | £107 | £142 | £165 | £121 | £579 |
| Net Return | £-457 | £-406 | £-380 | £-365 | £-416 | £-2,023 |
| Return From Rental Income (%) | -26% | -27% | -27% | -28% | -28% | -137% |
| Total Net Return (%) | -24% | -21% | -20% | -19% | -22% | -109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change