Flat
CO15
0 beds
0 baths
Old Road, Clacton-On-Sea CO15
East of England, England · CO15
View property listing
Initial Investment
£13,300First YearProfit From Rental Income
£-9,376
↘ -70%After 5 Years
Change In Property Value
£7,914
↗ 19%After 5 Years
Return On Investment
-11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,644 | £1,669 | £1,694 | £1,736 | £1,779 | £8,522 |
| Total Expenses | £3,484 | £3,536 | £3,580 | £3,626 | £3,673 | £17,897 |
| Profit Before Tax | £-1,840 | £-1,867 | £-1,886 | £-1,890 | £-1,893 | £-9,376 |
| Profit After Tax | £-1,840 | £-1,867 | £-1,886 | £-1,890 | £-1,893 | £-9,376 |
| Change In Property Value | £615 | £1,457 | £1,938 | £2,250 | £1,654 | £7,914 |
| Net Return | £-1,225 | £-411 | £52 | £361 | £-239 | £-1,461 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -70% |
| Total Net Return (%) | -9% | -3% | 0% | 3% | -2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change