Semi Detached
CM7
1 bed
1 bath
Rayne Road, Braintree, Essex CM7
East of England, England · CM7
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£6,431
↗ 8%After 5 Years
Change In Property Value
£51,154
↗ 19%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,745 | £12,038 | £12,339 | £59,093 |
| Total Expenses | £10,166 | £10,196 | £10,224 | £10,263 | £10,304 | £51,153 |
| Profit Before Tax | £1,234 | £1,375 | £1,521 | £1,775 | £2,035 | £7,939 |
| Profit After Tax | £999 | £1,114 | £1,232 | £1,438 | £1,648 | £6,431 |
| Change In Property Value | £3,975 | £9,414 | £12,528 | £14,546 | £10,691 | £51,154 |
| Net Return | £4,974 | £10,528 | £13,760 | £15,983 | £12,340 | £57,585 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 15% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change