Flat
CM7
0 beds
0 baths
Development Opportunity, Great Bardfield CM7
East of England, England · CM7
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£20,499
↗ 7%After 5 Years
Change In Property Value
£173,729
↗ 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 | £38,700 | £39,280 | £39,870 | £40,866 | £41,888 | £200,605 |
| Total Expenses | £34,828 | £34,936 | £35,035 | £35,177 | £35,322 | £175,297 |
| Profit Before Tax | £3,873 | £4,345 | £4,834 | £5,689 | £6,566 | £25,307 |
| Profit After Tax | £3,137 | £3,519 | £3,916 | £4,608 | £5,319 | £20,499 |
| Change In Property Value | £13,500 | £31,973 | £42,546 | £49,401 | £36,310 | £173,729 |
| Net Return | £16,637 | £35,492 | £46,462 | £54,009 | £41,628 | £194,228 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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