Detached
CM7
1 bed
1 bath
Church Lane, Braintree CM7
East of England, England · CM7
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£55,556
↗ 83%After 5 Years
Change In Property Value
£37,395
↗ 17%After 5 Years
Return On Investment
139%
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 | £24,444 | £24,811 | £25,431 | £26,067 | £26,849 | £127,601 |
| Total Expenses | £11,673 | £11,721 | £11,794 | £11,868 | £11,957 | £59,013 |
| Profit Before Tax | £12,771 | £13,090 | £13,637 | £14,198 | £14,891 | £68,588 |
| Profit After Tax | £10,345 | £10,603 | £11,046 | £11,501 | £12,062 | £55,556 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £13,645 | £13,952 | £18,979 | £22,057 | £24,319 | £92,951 |
| Return From Rental Income (%) | 15% | 16% | 16% | 17% | 18% | 83% |
| Total Net Return (%) | 20% | 21% | 28% | 33% | 36% | 139% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change