Detached CM9 1 bed 1 bath

Friars Lane, Maldon CM9

East of England, England · CM9

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-1,021

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£43,432

↗ 19%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,100	£8,221	£8,345	£8,553	£8,767	£41,987
Total Expenses	£8,549	£8,574	£8,597	£8,628	£8,660	£43,008
Profit Before Tax	£-449	£-353	£-252	£-74	£107	£-1,021
Profit After Tax	£-449	£-353	£-252	£-74	£107	£-1,021
Change In Property Value	£3,375	£7,993	£10,637	£12,350	£9,077	£43,432
Net Return	£2,926	£7,641	£10,385	£12,276	£9,185	£42,411
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	4%	11%	15%	18%	13%	62%

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