Semi Detached
CO4
2 beds
1 bath
Bromley Road, Colchester CO4
East of England, England · CO4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£15,369
↗ 20%After 5 Years
Change In Property Value
£48,258
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,248 | £13,447 | £13,648 | £13,990 | £14,339 | £68,672 |
| Total Expenses | £9,869 | £9,901 | £9,931 | £9,976 | £10,022 | £49,698 |
| Profit Before Tax | £3,379 | £3,546 | £3,717 | £4,014 | £4,318 | £18,974 |
| Profit After Tax | £2,737 | £2,872 | £3,011 | £3,251 | £3,497 | £15,369 |
| Change In Property Value | £3,750 | £8,881 | £11,818 | £13,722 | £10,086 | £48,258 |
| Net Return | £6,487 | £11,753 | £14,829 | £16,974 | £13,583 | £63,627 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 9% | 15% | 20% | 22% | 18% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change