Detached CM5 5 beds 2 baths

Stanford Rivers, Ongar CM5

East of England, England · CM5

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£373,647

↗ 69%After 5 Years

Change In Property Value

After 5 Years

£254,968

↗ 17%After 5 Years

Return On Investment

116%

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	£166,668	£169,168	£173,397	£177,732	£183,064	£870,030
Total Expenses	£76,679	£76,941	£77,374	£77,819	£78,363	£387,176
Profit Before Tax	£89,989	£92,227	£96,023	£99,913	£104,701	£482,853
Profit After Tax	£69,892	£71,537	£74,327	£77,186	£80,705	£373,647
Change In Property Value	£22,500	£22,838	£54,087	£71,974	£83,570	£254,968
Net Return	£92,392	£94,375	£128,414	£149,160	£164,275	£628,615
Return From Rental Income (%)	13%	13%	14%	14%	15%	69%
Total Net Return (%)	17%	17%	24%	28%	30%	116%

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