Terraced
CO11
2 beds
1 bath
Oxford Road, Manningtree CO11
East of England, England · CO11
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-10,193
↘ -13%After 5 Years
Change In Property Value
£48,258
↗ 19%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,996 | £7,101 | £7,207 | £7,388 | £7,572 | £36,264 |
| Total Expenses | £9,243 | £9,266 | £9,287 | £9,316 | £9,345 | £46,458 |
| Profit Before Tax | £-2,247 | £-2,165 | £-2,080 | £-1,928 | £-1,773 | £-10,193 |
| Profit After Tax | £-2,247 | £-2,165 | £-2,080 | £-1,928 | £-1,773 | £-10,193 |
| Change In Property Value | £3,750 | £8,881 | £11,818 | £13,722 | £10,086 | £48,258 |
| Net Return | £1,503 | £6,716 | £9,739 | £11,794 | £8,314 | £38,065 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -13% |
| Total Net Return (%) | 2% | 9% | 13% | 16% | 11% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change