Flat
CM7
0 beds
0 baths
Braintree Road, Panfield CM7
East of England, England · CM7
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£39,808
↗ 7%After 5 Years
Change In Property Value
£289,549
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £64,500 | £65,467 | £66,450 | £68,111 | £69,814 | £334,341 |
| Total Expenses | £56,713 | £56,859 | £56,998 | £57,206 | £57,419 | £285,196 |
| Profit Before Tax | £7,788 | £8,608 | £9,451 | £10,904 | £12,394 | £49,145 |
| Profit After Tax | £6,308 | £6,973 | £7,655 | £8,833 | £10,039 | £39,808 |
| Change In Property Value | £22,500 | £53,288 | £70,910 | £82,335 | £60,516 | £289,549 |
| Net Return | £28,808 | £60,260 | £78,566 | £91,167 | £70,555 | £329,357 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 11% | 14% | 17% | 13% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change