Flat
CO6
0 beds
0 baths
Lot 3 | Over Hall, Colne Engaine, Colchester, Essex CO6
East of England, England · CO6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-9,264
↘ -6%After 5 Years
Change In Property Value
£96,516
↗ 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 | £17,496 | £17,758 | £18,025 | £18,475 | £18,937 | £90,692 |
| Total Expenses | £19,837 | £19,913 | £19,981 | £20,068 | £20,157 | £99,956 |
| Profit Before Tax | £-2,341 | £-2,155 | £-1,956 | £-1,592 | £-1,219 | £-9,264 |
| Profit After Tax | £-2,341 | £-2,155 | £-1,956 | £-1,592 | £-1,219 | £-9,264 |
| Change In Property Value | £7,500 | £17,763 | £23,637 | £27,445 | £20,172 | £96,516 |
| Net Return | £5,159 | £15,608 | £21,681 | £25,853 | £18,953 | £87,252 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 12% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change