Semi Detached CO7 2 beds 1 bath

Mill Street, Brightlingsea CO7

East of England, England · CO7

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-2,085

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£43,432

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,110	£8,313	£8,520	£40,805
Total Expenses	£8,527	£8,551	£8,573	£8,604	£8,635	£42,890
Profit Before Tax	£-655	£-561	£-463	£-291	£-115	£-2,085
Profit After Tax	£-655	£-561	£-463	£-291	£-115	£-2,085
Change In Property Value	£3,375	£7,993	£10,637	£12,350	£9,077	£43,432
Net Return	£2,720	£7,432	£10,173	£12,059	£8,963	£41,348
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	4%	11%	15%	18%	13%	60%

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