Flat
CM16
4 beds
4 baths
Loughton Lane, Theydon Bois, Epping CM16
East of England, England · CM16
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£45,408
↗ 25%After 5 Years
Change In Property Value
£93,488
↗ 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 | £40,176 | £40,779 | £41,798 | £42,843 | £44,128 | £209,724 |
| Total Expenses | £30,356 | £30,520 | £30,719 | £30,923 | £31,147 | £153,665 |
| Profit Before Tax | £9,820 | £10,259 | £11,079 | £11,920 | £12,981 | £56,059 |
| Profit After Tax | £7,954 | £8,309 | £8,974 | £9,656 | £10,515 | £45,408 |
| Change In Property Value | £8,250 | £8,374 | £19,832 | £26,391 | £30,642 | £93,488 |
| Net Return | £16,204 | £16,683 | £28,806 | £36,046 | £41,157 | £138,896 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change