Flat CM16 4 beds 4 baths

Loughton Lane, Theydon Bois, Epping CM16

East of England, England · CM16

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-9,134

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£106,168

↗ 19%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,537	£19,830	£20,326	£20,834	£99,774
Total Expenses	£21,621	£21,700	£21,770	£21,862	£21,955	£108,908
Profit Before Tax	£-2,373	£-2,163	£-1,940	£-1,536	£-1,121	£-9,134
Profit After Tax	£-2,373	£-2,163	£-1,940	£-1,536	£-1,121	£-9,134
Change In Property Value	£8,250	£19,539	£26,000	£30,189	£22,189	£106,168
Net Return	£5,877	£17,376	£24,060	£28,653	£21,068	£97,034
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	3%	10%	13%	16%	12%	54%

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