Semi Detached
CO10
1 bed
1 bath
Bells Road, Belchamp Walter CO10
East of England, England · CO10
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£14,758
↗ 18%After 5 Years
Change In Property Value
£52,119
↗ 19%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,776 | £13,983 | £14,192 | £14,547 | £14,911 | £71,409 |
| Total Expenses | £10,565 | £10,598 | £10,629 | £10,675 | £10,722 | £53,189 |
| Profit Before Tax | £3,211 | £3,385 | £3,563 | £3,872 | £4,189 | £18,220 |
| Profit After Tax | £2,601 | £2,742 | £2,886 | £3,136 | £3,393 | £14,758 |
| Change In Property Value | £4,050 | £9,592 | £12,764 | £14,820 | £10,893 | £52,119 |
| Net Return | £6,651 | £12,333 | £15,650 | £17,957 | £14,286 | £66,877 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 17% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change