Flat CM16 5 beds 2 baths

Woodside, Thornwood, Epping CM16

East of England, England · CM16

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-29,120

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£93,488

↗ 17%After 5 Years

Return On Investment

36%

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	£19,248	£19,537	£20,025	£20,526	£21,142	£100,477
Total Expenses	£25,746	£25,821	£25,913	£26,007	£26,111	£129,597
Profit Before Tax	£-6,498	£-6,284	£-5,888	£-5,481	£-4,969	£-29,120
Profit After Tax	£-6,498	£-6,284	£-5,888	£-5,481	£-4,969	£-29,120
Change In Property Value	£8,250	£8,374	£19,832	£26,391	£30,642	£93,488
Net Return	£1,752	£2,090	£13,944	£20,910	£25,673	£64,368
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	1%	1%	8%	12%	14%	36%

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