Detached CM0 1 bed 1 bath

Casey Lane, Tillingham, Southminster CM0

East of England, England · CM0

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£59,493

↗ 83%After 5 Years

Change In Property Value

After 5 Years

£39,945

↗ 17%After 5 Years

Return On Investment

139%

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	£26,112	£26,504	£27,166	£27,845	£28,681	£136,308
Total Expenses	£12,435	£12,485	£12,562	£12,641	£12,736	£62,860
Profit Before Tax	£13,677	£14,018	£14,604	£15,204	£15,945	£73,448
Profit After Tax	£11,079	£11,355	£11,829	£12,315	£12,916	£59,493
Change In Property Value	£3,525	£3,578	£8,474	£11,276	£13,093	£39,945
Net Return	£14,604	£14,933	£20,303	£23,591	£26,008	£99,438
Return From Rental Income (%)	15%	16%	17%	17%	18%	83%
Total Net Return (%)	20%	21%	28%	33%	36%	139%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change