Terraced
CM12
1 bed
1 bath
Western Road, Billericay CM12
East of England, England · CM12
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-2,005
↘ -3%After 5 Years
Change In Property Value
£50,188
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,232 | £9,371 | £9,605 | £9,845 | £47,150 |
| Total Expenses | £9,775 | £9,801 | £9,825 | £9,859 | £9,894 | £49,155 |
| Profit Before Tax | £-679 | £-569 | £-454 | £-254 | £-49 | £-2,005 |
| Profit After Tax | £-679 | £-569 | £-454 | £-254 | £-49 | £-2,005 |
| Change In Property Value | £3,900 | £9,237 | £12,291 | £14,271 | £10,489 | £50,188 |
| Net Return | £3,221 | £8,668 | £11,837 | £14,017 | £10,441 | £48,184 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 13% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change