Terraced
CM14
2 beds
1 bath
St. Peters Road, Warley, Brentwood, Essex CM14
East of England, England · CM14
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-5,007
↘ -5%After 5 Years
Change In Property Value
£67,561
↗ 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 | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £12,917 | £12,947 | £12,975 | £13,015 | £13,056 | £64,909 |
| Profit Before Tax | £-1,361 | £-1,217 | £-1,069 | £-812 | £-548 | £-5,007 |
| Profit After Tax | £-1,361 | £-1,217 | £-1,069 | £-812 | £-548 | £-5,007 |
| Change In Property Value | £5,250 | £12,434 | £16,546 | £19,211 | £14,120 | £67,561 |
| Net Return | £3,889 | £11,216 | £15,477 | £18,400 | £13,573 | £62,554 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 4% | 10% | 14% | 17% | 12% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change