Terraced
CM14
2 beds
1 bath
North Road Avenue, Brentwood CM14
East of England, England · CM14
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£31,071
↗ 25%After 5 Years
Change In Property Value
£66,292
↗ 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 | £25,188 | £25,566 | £26,205 | £26,860 | £27,666 | £131,485 |
| Total Expenses | £18,492 | £18,541 | £18,616 | £18,692 | £18,784 | £93,126 |
| Profit Before Tax | £6,696 | £7,024 | £7,589 | £8,168 | £8,882 | £38,359 |
| Profit After Tax | £5,424 | £5,690 | £6,147 | £6,616 | £7,195 | £31,071 |
| Change In Property Value | £5,850 | £5,938 | £14,063 | £18,713 | £21,728 | £66,292 |
| Net Return | £11,274 | £11,628 | £20,210 | £25,329 | £28,923 | £97,363 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change