Terraced CO7 2 beds 1 bath

Chapel Road, Brightlingsea CO7

East of England, England · CO7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-2,149

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£38,607

↗ 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	£6,996	£7,101	£7,207	£7,388	£7,572	£36,264
Total Expenses	£7,635	£7,658	£7,678	£7,707	£7,736	£38,414
Profit Before Tax	£-639	£-557	£-471	£-319	£-164	£-2,149
Profit After Tax	£-639	£-557	£-471	£-319	£-164	£-2,149
Change In Property Value	£3,000	£7,105	£9,455	£10,978	£8,069	£38,607
Net Return	£2,361	£6,548	£8,984	£10,659	£7,905	£36,457
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	4%	11%	15%	17%	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