Terraced CM7 2 beds 1 bath

Bradford Street, Braintree CM7

East of England, England · CM7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£4,335

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,607

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,604	£8,733	£8,864	£9,086	£9,313	£44,600
Total Expenses	£7,795	£7,821	£7,844	£7,877	£7,910	£39,247
Profit Before Tax	£809	£912	£1,020	£1,209	£1,403	£5,352
Profit After Tax	£655	£739	£826	£979	£1,136	£4,335
Change In Property Value	£3,000	£7,105	£9,455	£10,978	£8,069	£38,607
Net Return	£3,655	£7,844	£10,281	£11,957	£9,205	£42,942
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	13%	17%	20%	15%	70%

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