Detached
CM0
1 bed
1 bath
Casey Lane, Tillingham, Southminster CM0
East of England, England · CM0
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£3,006
↗ 4%After 5 Years
Change In Property Value
£47,293
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,804 | £9,951 | £10,100 | £10,353 | £10,612 | £50,820 |
| Total Expenses | £9,363 | £9,390 | £9,416 | £9,451 | £9,488 | £47,109 |
| Profit Before Tax | £441 | £561 | £685 | £901 | £1,124 | £3,711 |
| Profit After Tax | £357 | £454 | £555 | £730 | £910 | £3,006 |
| Change In Property Value | £3,675 | £8,704 | £11,582 | £13,448 | £9,884 | £47,293 |
| Net Return | £4,032 | £9,158 | £12,137 | £14,178 | £10,795 | £50,299 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 5% | 12% | 16% | 19% | 14% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change