Terraced CM14 3 beds 2 baths

Weald Road, Brentwood CM14

East of England, England · CM14

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£-6,053

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£95,551

↗ 19%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,332	£16,577	£16,826	£17,246	£17,677	£84,658
Total Expenses	£18,060	£18,097	£18,132	£18,184	£18,238	£90,711
Profit Before Tax	£-1,728	£-1,520	£-1,306	£-938	£-561	£-6,053
Profit After Tax	£-1,728	£-1,520	£-1,306	£-938	£-561	£-6,053
Change In Property Value	£7,425	£17,585	£23,400	£27,171	£19,970	£95,551
Net Return	£5,697	£16,065	£22,094	£26,232	£19,410	£89,498
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	4%	10%	14%	16%	12%	55%

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