Terraced CM14 2 beds 2 baths

Kings Chase, Brentwood CM14

East of England, England · CM14

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£31,455

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£67,142

↗ 17%After 5 Years

Return On Investment

78%

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	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£18,722	£18,771	£18,847	£18,924	£19,016	£94,280
Profit Before Tax	£6,778	£7,111	£7,683	£8,269	£8,992	£38,833
Profit After Tax	£5,490	£5,760	£6,223	£6,698	£7,284	£31,455
Change In Property Value	£5,925	£6,014	£14,243	£18,953	£22,007	£67,142
Net Return	£11,415	£11,774	£20,466	£25,651	£29,290	£98,597
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

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