Terraced
CM0
2 beds
1 bath
Station Road, Southminster CM0
East of England, England · CM0
View property listing
Initial Investment
£72,998First YearProfit From Rental Income
£18,276
↗ 25%After 5 Years
Change In Property Value
£40,794
↗ 17%After 5 Years
Return On Investment
81%
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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £11,571 | £11,606 | £11,656 | £11,707 | £11,767 | £58,307 |
| Profit Before Tax | £3,921 | £4,119 | £4,462 | £4,813 | £5,249 | £22,563 |
| Profit After Tax | £3,176 | £3,336 | £3,614 | £3,899 | £4,251 | £18,276 |
| Change In Property Value | £3,600 | £3,654 | £8,654 | £11,516 | £13,371 | £40,794 |
| Net Return | £6,776 | £6,990 | £12,268 | £15,414 | £17,622 | £59,070 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change