Detached
CM16
6 beds
3 baths
High Road, Epping CM16
East of England, England · CM16
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-183
↗ 0%After 5 Years
Change In Property Value
£231,639
↗ 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 | £42,000 | £42,630 | £43,269 | £44,351 | £45,460 | £217,711 |
| Total Expenses | £43,310 | £43,386 | £43,460 | £43,578 | £43,700 | £217,433 |
| Profit Before Tax | £-1,310 | £-756 | £-190 | £773 | £1,760 | £277 |
| Profit After Tax | £-1,310 | £-756 | £-190 | £647 | £1,426 | £-183 |
| Change In Property Value | £18,000 | £42,630 | £56,728 | £65,868 | £48,413 | £231,639 |
| Net Return | £16,690 | £41,875 | £56,538 | £66,515 | £49,839 | £231,456 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 4% | 10% | 13% | 16% | 12% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change