Detached
CM21
5 beds
3 baths
High Wych, Sawbridgeworth CM21
East of England, England · CM21
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£290,380
↗ 72%After 5 Years
Change In Property Value
£195,476
↗ 17%After 5 Years
Return On Investment
121%
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 | £127,776 | £129,693 | £132,935 | £136,258 | £140,346 | £667,008 |
| Total Expenses | £58,904 | £59,107 | £59,442 | £59,785 | £60,205 | £297,443 |
| Profit Before Tax | £68,872 | £70,586 | £73,493 | £76,473 | £80,141 | £369,565 |
| Profit After Tax | £54,371 | £55,630 | £57,767 | £59,958 | £62,654 | £290,380 |
| Change In Property Value | £17,250 | £17,509 | £41,467 | £55,180 | £64,070 | £195,476 |
| Net Return | £71,621 | £73,139 | £99,234 | £115,138 | £126,724 | £485,856 |
| Return From Rental Income (%) | 14% | 14% | 14% | 15% | 16% | 72% |
| Total Net Return (%) | 18% | 18% | 25% | 29% | 32% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change