Detached CM11 2 beds 1 bath

Norsey Road, Billericay CM11

East of England, England · CM11

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-4,169

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£46,744

↗ 17%After 5 Years

Return On Investment

50%

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	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£12,539	£12,567	£12,606	£12,647	£12,693	£63,052
Profit Before Tax	£-1,259	£-1,118	£-871	£-618	£-304	£-4,169
Profit After Tax	£-1,259	£-1,118	£-871	£-618	£-304	£-4,169
Change In Property Value	£4,125	£4,187	£9,916	£13,195	£15,321	£46,744
Net Return	£2,866	£3,069	£9,045	£12,577	£15,017	£42,575
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	3%	4%	11%	15%	18%	50%

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