Flat CM11 0 beds 0 baths

De Beauvoir Chase, Billericay CM11

East of England, England · CM11

Initial Investment

First Year

£6,850First Year

Profit From Rental Income

After 5 Years

£-9,836

↘ -144%After 5 Years

Change In Property Value

After 5 Years

£3,764

↗ 19%After 5 Years

Return On Investment

-89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£804	£816	£828	£849	£870	£4,168
Total Expenses	£2,708	£2,759	£2,801	£2,845	£2,890	£14,003
Profit Before Tax	£-1,904	£-1,943	£-1,973	£-1,996	£-2,020	£-9,836
Profit After Tax	£-1,904	£-1,943	£-1,973	£-1,996	£-2,020	£-9,836
Change In Property Value	£293	£693	£922	£1,070	£787	£3,764
Net Return	£-1,611	£-1,250	£-1,051	£-926	£-1,233	£-6,071
Return From Rental Income (%)	-28%	-28%	-29%	-29%	-29%	-144%
Total Net Return (%)	-24%	-18%	-15%	-14%	-18%	-89%

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