Flat CO6 0 beds 0 baths

Lot 4 | Over Hall, Colne Engaine, Colchester, Essex CO6

East of England, England · CO6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-9,338

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£86,865

↗ 19%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£18,054	£18,128	£18,193	£18,275	£18,360	£91,010
Profit Before Tax	£-2,298	£-2,136	£-1,961	£-1,637	£-1,306	£-9,338
Profit After Tax	£-2,298	£-2,136	£-1,961	£-1,637	£-1,306	£-9,338
Change In Property Value	£6,750	£15,986	£21,273	£24,700	£18,155	£86,865
Net Return	£4,452	£13,851	£19,312	£23,063	£16,849	£77,527
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	3%	9%	13%	16%	12%	53%

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