Terraced CM7 2 beds 1 bath

Bradford Street, Braintree CM7

East of England, England · CM7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£14,885

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£33,996

↗ 17%After 5 Years

Return On Investment

80%

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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£9,726	£9,757	£9,801	£9,845	£9,897	£49,026
Profit Before Tax	£3,186	£3,349	£3,633	£3,924	£4,285	£18,376
Profit After Tax	£2,580	£2,712	£2,943	£3,178	£3,471	£14,885
Change In Property Value	£3,000	£3,045	£7,212	£9,597	£11,143	£33,996
Net Return	£5,580	£5,757	£10,154	£12,775	£14,614	£48,881
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	9%	9%	17%	21%	24%	80%

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