Terraced
CM1
2 beds
1 bath
Bridge Street, Writtle, Chelmsford CM1
East of England, England · CM1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£24,244
↗ 25%After 5 Years
Change In Property Value
£52,693
↗ 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 | £20,016 | £20,316 | £20,824 | £21,345 | £21,985 | £104,486 |
| Total Expenses | £14,801 | £14,842 | £14,904 | £14,967 | £15,042 | £74,556 |
| Profit Before Tax | £5,215 | £5,474 | £5,920 | £6,378 | £6,943 | £29,931 |
| Profit After Tax | £4,224 | £4,434 | £4,795 | £5,166 | £5,624 | £24,244 |
| Change In Property Value | £4,650 | £4,720 | £11,178 | £14,875 | £17,271 | £52,693 |
| Net Return | £8,874 | £9,154 | £15,973 | £20,041 | £22,895 | £76,937 |
| 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