Semi Detached CB10 2 beds 0 baths

Woodside, Abbey Street, Ickleton, Saffron Walden, Essex CB10

East of England, England · CB10

Initial Investment

First Year

£5,500First Year

Profit From Rental Income

After 5 Years

£-1,890

↘ -34%After 5 Years

Change In Property Value

After 5 Years

£2,895

↗ 19%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£672	£682	£692	£710	£727	£3,483
Total Expenses	£1,050	£1,063	£1,075	£1,087	£1,099	£5,374
Profit Before Tax	£-378	£-381	£-382	£-377	£-372	£-1,890
Profit After Tax	£-378	£-381	£-382	£-377	£-372	£-1,890
Change In Property Value	£225	£533	£709	£823	£605	£2,895
Net Return	£-153	£152	£327	£446	£233	£1,005
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-34%
Total Net Return (%)	-3%	3%	6%	8%	4%	18%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change