Terraced CM14 2 beds 2 baths

Kings Chase, Brentwood CM14

East of England, England · CM14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-5,540

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£82,039

↗ 19%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,028	£14,238	£14,452	£14,813	£15,184	£72,715
Total Expenses	£15,577	£15,611	£15,642	£15,689	£15,737	£78,256
Profit Before Tax	£-1,549	£-1,372	£-1,190	£-876	£-553	£-5,540
Profit After Tax	£-1,549	£-1,372	£-1,190	£-876	£-553	£-5,540
Change In Property Value	£6,375	£15,098	£20,091	£23,328	£17,146	£82,039
Net Return	£4,826	£13,726	£18,901	£22,453	£16,593	£76,498
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	4%	10%	14%	16%	12%	56%

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