Terraced
CM7
2 beds
1 bath
Faggot Yard, Church Lane, Braintree CM7
East of England, England · CM7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£5,113
↗ 7%After 5 Years
Change In Property Value
£43,432
↗ 19%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,672 | £9,817 | £9,964 | £10,213 | £10,469 | £50,136 |
| Total Expenses | £8,707 | £8,734 | £8,759 | £8,794 | £8,830 | £43,823 |
| Profit Before Tax | £965 | £1,083 | £1,206 | £1,420 | £1,639 | £6,313 |
| Profit After Tax | £782 | £878 | £977 | £1,150 | £1,327 | £5,113 |
| Change In Property Value | £3,375 | £7,993 | £10,637 | £12,350 | £9,077 | £43,432 |
| Net Return | £4,157 | £8,871 | £11,613 | £13,500 | £10,405 | £48,546 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 15% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change