Flat CM7 6 beds 4 baths

Hawkspur Green, Little Bardfield, Braintree CM7

East of England, England · CM7

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£5,711

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£84,934

↗ 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	£18,924	£19,208	£19,496	£19,983	£20,483	£98,094
Total Expenses	£18,049	£18,128	£18,198	£18,288	£18,381	£91,044
Profit Before Tax	£875	£1,080	£1,298	£1,695	£2,102	£7,050
Profit After Tax	£708	£875	£1,052	£1,373	£1,703	£5,711
Change In Property Value	£6,600	£15,631	£20,800	£24,152	£17,751	£84,934
Net Return	£7,308	£16,506	£21,852	£25,525	£19,454	£90,645
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	12%	15%	18%	14%	64%

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