Flat
CB10
0 beds
0 baths
Plot 94 At Redgates Lane, Sewards End, Essex CB102Lw CB10
East of England, England · CB10
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-8,487
↘ -65%After 5 Years
Change In Property Value
£7,721
↗ 19%After 5 Years
Return On Investment
-6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,800 | £1,827 | £1,854 | £1,901 | £1,948 | £9,330 |
| Total Expenses | £3,467 | £3,520 | £3,563 | £3,610 | £3,657 | £17,817 |
| Profit Before Tax | £-1,667 | £-1,693 | £-1,709 | £-1,709 | £-1,709 | £-8,487 |
| Profit After Tax | £-1,667 | £-1,693 | £-1,709 | £-1,709 | £-1,709 | £-8,487 |
| Change In Property Value | £600 | £1,421 | £1,891 | £2,196 | £1,614 | £7,721 |
| Net Return | £-1,067 | £-272 | £182 | £486 | £-95 | £-766 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -8% | -2% | 1% | 4% | -1% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change