Flat
CO11
4 beds
3 baths
Bradfield Road, Wix, Manningtree CO11
East of England, England · CO11
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-31,642
↘ -14%After 5 Years
Change In Property Value
£135,123
↗ 19%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,596 | £19,890 | £20,188 | £20,693 | £21,210 | £101,578 |
| Total Expenses | £26,482 | £26,561 | £26,632 | £26,725 | £26,819 | £133,220 |
| Profit Before Tax | £-6,886 | £-6,672 | £-6,444 | £-6,032 | £-5,609 | £-31,642 |
| Profit After Tax | £-6,886 | £-6,672 | £-6,444 | £-6,032 | £-5,609 | £-31,642 |
| Change In Property Value | £10,500 | £24,868 | £33,092 | £38,423 | £28,241 | £135,123 |
| Net Return | £3,614 | £18,196 | £26,647 | £32,391 | £22,632 | £103,481 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 2% | 8% | 11% | 14% | 10% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change