Terraced CM14 2 beds 2 baths

Weald Road, Brentwood CM14

East of England, England · CM14

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£40,000

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£84,140

↗ 17%After 5 Years

Return On Investment

77%

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	£31,968	£32,448	£33,259	£34,090	£35,113	£166,877
Total Expenses	£23,336	£23,395	£23,487	£23,581	£23,694	£117,494
Profit Before Tax	£8,632	£9,052	£9,771	£10,509	£11,419	£49,383
Profit After Tax	£6,992	£7,332	£7,915	£8,512	£9,249	£40,000
Change In Property Value	£7,425	£7,536	£17,849	£23,751	£27,578	£84,140
Net Return	£14,417	£14,869	£25,764	£32,264	£36,827	£124,140
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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