Terraced
CM15
2 beds
1 bath
Alexander Lane, Shenfield CM15
East of England, England · CM15
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£26,392
↗ 25%After 5 Years
Change In Property Value
£56,943
↗ 17%After 5 Years
Return On Investment
79%
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 | £21,636 | £21,961 | £22,510 | £23,072 | £23,764 | £112,943 |
| Total Expenses | £15,955 | £15,999 | £16,064 | £16,132 | £16,211 | £80,361 |
| Profit Before Tax | £5,681 | £5,962 | £6,445 | £6,941 | £7,553 | £32,582 |
| Profit After Tax | £4,602 | £4,829 | £5,221 | £5,622 | £6,118 | £26,392 |
| Change In Property Value | £5,025 | £5,100 | £12,079 | £16,074 | £18,664 | £56,943 |
| Net Return | £9,627 | £9,929 | £17,300 | £21,696 | £24,782 | £83,334 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change