Semi Detached
CO7
2 beds
1 bath
Flag Hill, Great Bentley, Colchester CO7
East of England, England · CO7
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-2,034
↘ -3%After 5 Years
Change In Property Value
£46,328
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,654 | £8,870 | £9,092 | £43,542 |
| Total Expenses | £9,062 | £9,087 | £9,110 | £9,142 | £9,175 | £45,577 |
| Profit Before Tax | £-662 | £-561 | £-456 | £-272 | £-83 | £-2,034 |
| Profit After Tax | £-662 | £-561 | £-456 | £-272 | £-83 | £-2,034 |
| Change In Property Value | £3,600 | £8,526 | £11,346 | £13,174 | £9,683 | £46,328 |
| Net Return | £2,938 | £7,965 | £10,889 | £12,902 | £9,600 | £44,293 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 13% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change