Flat
CM7
0 beds
0 baths
Eggshell Lane, Cornish Hall End CM7
East of England, England · CM7
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£15,649
↗ 6%After 5 Years
Change In Property Value
£144,774
↗ 19%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,244 | £32,728 | £33,219 | £34,049 | £34,900 | £167,140 |
| Total Expenses | £29,356 | £29,454 | £29,544 | £29,669 | £29,797 | £147,820 |
| Profit Before Tax | £2,888 | £3,274 | £3,674 | £4,380 | £5,104 | £19,320 |
| Profit After Tax | £2,340 | £2,652 | £2,976 | £3,548 | £4,134 | £15,649 |
| Change In Property Value | £11,250 | £26,644 | £35,455 | £41,167 | £30,258 | £144,774 |
| Net Return | £13,590 | £29,295 | £38,432 | £44,715 | £34,392 | £160,424 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 12% | 15% | 18% | 14% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change