Flat
CM15
0 beds
0 baths
School Road, Kelvedon Hatch, Brentwood CM15
East of England, England · CM15
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-29,131
↘ -7%After 5 Years
Change In Property Value
£221,988
↗ 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 | £35,652 | £36,187 | £36,730 | £37,648 | £38,589 | £184,805 |
| Total Expenses | £42,566 | £42,670 | £42,765 | £42,899 | £43,036 | £213,936 |
| Profit Before Tax | £-6,914 | £-6,483 | £-6,036 | £-5,251 | £-4,447 | £-29,131 |
| Profit After Tax | £-6,914 | £-6,483 | £-6,036 | £-5,251 | £-4,447 | £-29,131 |
| Change In Property Value | £17,250 | £40,854 | £54,365 | £63,123 | £46,396 | £221,988 |
| Net Return | £10,336 | £34,371 | £48,329 | £57,872 | £41,949 | £192,857 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 3% | 9% | 12% | 14% | 10% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change