Flat
CM7
2 beds
1 bath
Spencer Square, Braintree CM7
East of England, England · CM7
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-914
↘ -1%After 5 Years
Change In Property Value
£46,328
↗ 19%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,320 | £10,475 | £10,632 | £10,898 | £11,170 | £53,495 |
| Total Expenses | £10,754 | £10,819 | £10,876 | £10,945 | £11,014 | £54,409 |
| Profit Before Tax | £-434 | £-345 | £-244 | £-47 | £156 | £-914 |
| Profit After Tax | £-434 | £-345 | £-244 | £-47 | £156 | £-914 |
| Change In Property Value | £3,600 | £8,526 | £11,346 | £13,174 | £9,683 | £46,328 |
| Net Return | £3,166 | £8,181 | £11,101 | £13,127 | £9,838 | £45,414 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 13% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change