Semi Detached CO16 1 bed 1 bath

Spring Road, Clacton-On-Sea CO16

East of England, England · CO16

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-5,231

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£30,885

↗ 19%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,956	£5,030	£5,106	£5,233	£5,364	£25,690
Total Expenses	£6,144	£6,164	£6,181	£6,205	£6,228	£30,921
Profit Before Tax	£-1,188	£-1,133	£-1,076	£-971	£-864	£-5,231
Profit After Tax	£-1,188	£-1,133	£-1,076	£-971	£-864	£-5,231
Change In Property Value	£2,400	£5,684	£7,564	£8,782	£6,455	£30,885
Net Return	£1,212	£4,551	£6,488	£7,811	£5,591	£25,654
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	2%	9%	13%	16%	11%	52%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change