Detached
CM16
6 beds
3 baths
High Road, Epping CM16
East of England, England · CM16
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£302,276
↗ 72%After 5 Years
Change In Property Value
£203,975
↗ 17%After 5 Years
Return On Investment
120%
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 | £133,332 | £135,332 | £138,715 | £142,183 | £146,449 | £696,011 |
| Total Expenses | £61,443 | £61,655 | £62,004 | £62,362 | £62,799 | £310,262 |
| Profit Before Tax | £71,889 | £73,677 | £76,712 | £79,822 | £83,650 | £385,749 |
| Profit After Tax | £56,588 | £57,903 | £60,133 | £62,419 | £65,233 | £302,276 |
| Change In Property Value | £18,000 | £18,270 | £43,269 | £57,579 | £66,856 | £203,975 |
| Net Return | £74,588 | £76,173 | £103,402 | £119,998 | £132,089 | £506,250 |
| Return From Rental Income (%) | 13% | 14% | 14% | 15% | 15% | 72% |
| Total Net Return (%) | 18% | 18% | 24% | 28% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change