Terraced
CM7
2 beds
1 bath
Faggot Yard, Church Lane, Braintree CM7
East of England, England · CM7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£17,033
↗ 25%After 5 Years
Change In Property Value
£38,245
↗ 17%After 5 Years
Return On Investment
81%
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 | £14,532 | £14,750 | £15,119 | £15,497 | £15,962 | £75,859 |
| Total Expenses | £10,880 | £10,913 | £10,961 | £11,010 | £11,067 | £54,831 |
| Profit Before Tax | £3,652 | £3,837 | £4,158 | £4,487 | £4,895 | £21,028 |
| Profit After Tax | £2,958 | £3,108 | £3,368 | £3,634 | £3,965 | £17,033 |
| Change In Property Value | £3,375 | £3,426 | £8,113 | £10,796 | £12,535 | £38,245 |
| Net Return | £6,333 | £6,533 | £11,481 | £14,431 | £16,500 | £55,278 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change