Detached CM21 5 beds 3 baths

High Wych, Sawbridgeworth CM21

East of England, England · CM21

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£23,955

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£241,291

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£50,004	£50,754	£51,515	£52,803	£54,123	£259,200
Total Expenses	£45,719	£45,807	£45,893	£46,032	£46,175	£229,626
Profit Before Tax	£4,285	£4,947	£5,622	£6,771	£7,948	£29,574
Profit After Tax	£3,471	£4,007	£4,554	£5,484	£6,438	£23,955
Change In Property Value	£18,750	£44,406	£59,092	£68,612	£50,430	£241,291
Net Return	£22,221	£48,414	£63,646	£74,097	£56,868	£265,246
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	5%	11%	14%	17%	13%	60%

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