Terraced CM14 2 beds 1 bath

Sussex Road, Warley, Brentwood CM14

East of England, England · CM14

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-5,381

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£77,213

↗ 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	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£14,690	£14,722	£14,753	£14,797	£14,843	£73,805
Profit Before Tax	£-1,490	£-1,324	£-1,154	£-858	£-555	£-5,381
Profit After Tax	£-1,490	£-1,324	£-1,154	£-858	£-555	£-5,381
Change In Property Value	£6,000	£14,210	£18,909	£21,956	£16,138	£77,213
Net Return	£4,510	£12,886	£17,756	£21,098	£15,582	£71,832
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