Flat
CB10
0 beds
0 baths
3x Plots At Redgates Lane, Sewards End, Essex CB102Lw CB10
East of England, England · CB10
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-3,322
↘ -7%After 5 Years
Change In Property Value
£27,990
↗ 19%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,528 | £6,626 | £6,725 | £6,893 | £7,066 | £33,838 |
| Total Expenses | £7,318 | £7,378 | £7,429 | £7,488 | £7,547 | £37,160 |
| Profit Before Tax | £-790 | £-752 | £-704 | £-594 | £-482 | £-3,322 |
| Profit After Tax | £-790 | £-752 | £-704 | £-594 | £-482 | £-3,322 |
| Change In Property Value | £2,175 | £5,151 | £6,855 | £7,959 | £5,850 | £27,990 |
| Net Return | £1,385 | £4,399 | £6,151 | £7,365 | £5,368 | £24,668 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 3% | 10% | 14% | 17% | 12% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change