Terraced
CM1
2 beds
1 bath
Bridge Street, Writtle, Chelmsford CM1
East of England, England · CM1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£7,137
↗ 7%After 5 Years
Change In Property Value
£62,736
↗ 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 | £13,656 | £13,861 | £14,069 | £14,420 | £14,781 | £70,787 |
| Total Expenses | £12,322 | £12,355 | £12,387 | £12,432 | £12,479 | £61,975 |
| Profit Before Tax | £1,334 | £1,505 | £1,682 | £1,988 | £2,302 | £8,812 |
| Profit After Tax | £1,080 | £1,219 | £1,363 | £1,611 | £1,865 | £7,137 |
| Change In Property Value | £4,875 | £11,546 | £15,364 | £17,839 | £13,112 | £62,736 |
| Net Return | £5,955 | £12,765 | £16,727 | £19,450 | £14,977 | £69,873 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 6% | 12% | 16% | 19% | 15% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change