Detached
CM1
2 beds
1 bath
Main Road, Broomfield CM1
East of England, England · CM1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£73,899
↗ 82%After 5 Years
Change In Property Value
£49,294
↗ 17%After 5 Years
Return On Investment
137%
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 | £32,220 | £32,703 | £33,521 | £34,359 | £35,390 | £168,193 |
| Total Expenses | £15,228 | £15,288 | £15,380 | £15,475 | £15,589 | £76,959 |
| Profit Before Tax | £16,992 | £17,416 | £18,141 | £18,884 | £19,801 | £91,234 |
| Profit After Tax | £13,764 | £14,107 | £14,694 | £15,296 | £16,039 | £73,899 |
| Change In Property Value | £4,350 | £4,415 | £10,457 | £13,915 | £16,157 | £49,294 |
| Net Return | £18,114 | £18,522 | £25,151 | £29,211 | £32,196 | £123,193 |
| Return From Rental Income (%) | 15% | 16% | 16% | 17% | 18% | 82% |
| Total Net Return (%) | 20% | 21% | 28% | 32% | 36% | 137% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change