Semi Detached CM14 2 beds 2 baths

Chase Road, Brentwood CM14

East of England, England · CM14

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£-5,797

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£88,795

↗ 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	£15,180	£15,408	£15,639	£16,030	£16,431	£78,687
Total Expenses	£16,819	£16,854	£16,887	£16,937	£16,987	£84,484
Profit Before Tax	£-1,639	£-1,446	£-1,248	£-907	£-557	£-5,797
Profit After Tax	£-1,639	£-1,446	£-1,248	£-907	£-557	£-5,797
Change In Property Value	£6,900	£16,342	£21,746	£25,249	£18,558	£88,795
Net Return	£5,262	£14,895	£20,498	£24,342	£18,001	£82,998
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