Flat CM4 0 beds 0 baths

Writtle Road, Margaretting CM4

East of England, England · CM4

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-34,904

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£96,516

↗ 19%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£19,288	£19,356	£19,415	£19,488	£19,562	£97,107
Profit Before Tax	£-7,288	£-7,176	£-7,052	£-6,816	£-6,573	£-34,904
Profit After Tax	£-7,288	£-7,176	£-7,052	£-6,816	£-6,573	£-34,904
Change In Property Value	£7,500	£17,763	£23,637	£27,445	£20,172	£96,516
Net Return	£213	£10,587	£16,585	£20,629	£13,599	£61,612
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	0%	6%	10%	13%	8%	38%

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