Semi Detached CM7 1 bed 1 bath

Rayne Road, Braintree, Essex CM7

East of England, England · CM7

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£-1,622

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£45,044

↗ 17%After 5 Years

Return On Investment

53%

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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£12,154	£12,182	£12,222	£12,263	£12,310	£61,131
Profit Before Tax	£-754	£-611	£-362	£-106	£212	£-1,622
Profit After Tax	£-754	£-611	£-362	£-106	£212	£-1,622
Change In Property Value	£3,975	£4,035	£9,555	£12,715	£14,764	£45,044
Net Return	£3,221	£3,423	£9,193	£12,609	£14,976	£43,423
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	4%	4%	11%	16%	18%	53%

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