Flat CM15 0 beds 0 baths

School Road, Kelvedon Hatch, Brentwood CM15

East of England, England · CM15

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-20,201

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£115,820

↗ 19%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£23,165	£23,243	£23,312	£23,402	£23,494	£116,616
Profit Before Tax	£-4,565	£-4,364	£-4,150	£-3,761	£-3,361	£-20,201
Profit After Tax	£-4,565	£-4,364	£-4,150	£-3,761	£-3,361	£-20,201
Change In Property Value	£9,000	£21,315	£28,364	£32,934	£24,206	£115,820
Net Return	£4,435	£16,951	£24,214	£29,173	£20,845	£95,619
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	2%	9%	12%	15%	11%	48%

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