Terraced CM14 2 beds 1 bath

North Road Avenue, Brentwood CM14

East of England, England · CM14

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£-5,284

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£75,283

↗ 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	£12,876	£13,069	£13,265	£13,597	£13,937	£66,744
Total Expenses	£14,336	£14,368	£14,398	£14,441	£14,486	£72,028
Profit Before Tax	£-1,460	£-1,299	£-1,132	£-844	£-549	£-5,284
Profit After Tax	£-1,460	£-1,299	£-1,132	£-844	£-549	£-5,284
Change In Property Value	£5,850	£13,855	£18,437	£21,407	£15,734	£75,283
Net Return	£4,390	£12,556	£17,304	£20,563	£15,185	£69,999
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