Terraced CM1 2 beds 1 bath

Marconi Road, Chelmsford CM1

East of England, England · CM1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£6,405

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£57,910

↗ 19%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£11,413	£11,444	£11,473	£11,516	£11,560	£57,406
Profit Before Tax	£1,188	£1,345	£1,508	£1,789	£2,078	£7,907
Profit After Tax	£962	£1,090	£1,221	£1,449	£1,683	£6,405
Change In Property Value	£4,500	£10,658	£14,182	£16,467	£12,103	£57,910
Net Return	£5,462	£11,747	£15,403	£17,916	£13,786	£64,314
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	13%	16%	19%	15%	69%

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