Terraced
CM9
2 beds
1 bath
Wantz Road, Maldon CM9
East of England, England · CM9
View property listing
Initial Investment
£80,550First YearProfit From Rental Income
£-752
↘ -1%After 5 Years
Change In Property Value
£50,768
↗ 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 | £9,468 | £9,610 | £9,754 | £9,998 | £10,248 | £49,078 |
| Total Expenses | £9,909 | £9,936 | £9,960 | £9,995 | £10,031 | £49,830 |
| Profit Before Tax | £-441 | £-326 | £-206 | £3 | £217 | £-752 |
| Profit After Tax | £-441 | £-326 | £-206 | £3 | £217 | £-752 |
| Change In Property Value | £3,945 | £9,343 | £12,433 | £14,436 | £10,610 | £50,768 |
| Net Return | £3,504 | £9,018 | £12,227 | £14,439 | £10,828 | £50,016 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 13% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change