Flat
CM0
2 beds
1 bath
High Street, Burnham On Crouch CM0
East of England, England · CM0
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£26,409
↗ 25%After 5 Years
Change In Property Value
£56,093
↗ 17%After 5 Years
Return On Investment
79%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,108 | £24,470 | £25,081 | £25,708 | £26,480 | £125,847 |
| Total Expenses | £18,414 | £18,517 | £18,640 | £18,767 | £18,906 | £93,243 |
| Profit Before Tax | £5,694 | £5,953 | £6,441 | £6,942 | £7,574 | £32,604 |
| Profit After Tax | £4,613 | £4,822 | £5,217 | £5,623 | £6,135 | £26,409 |
| Change In Property Value | £4,950 | £5,024 | £11,899 | £15,834 | £18,385 | £56,093 |
| Net Return | £9,563 | £9,846 | £17,116 | £21,457 | £24,520 | £82,502 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change