Flat
CM7
6 beds
4 baths
Hawkspur Green, Little Bardfield, Braintree CM7
East of England, England · CM7
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£35,884
↗ 25%After 5 Years
Change In Property Value
£74,791
↗ 17%After 5 Years
Return On Investment
78%
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 | £32,136 | £32,618 | £33,433 | £34,269 | £35,297 | £167,754 |
| Total Expenses | £24,385 | £24,518 | £24,680 | £24,845 | £25,027 | £123,454 |
| Profit Before Tax | £7,751 | £8,100 | £8,754 | £9,425 | £10,271 | £44,301 |
| Profit After Tax | £6,279 | £6,561 | £7,091 | £7,634 | £8,319 | £35,884 |
| Change In Property Value | £6,600 | £6,699 | £15,865 | £21,112 | £24,514 | £74,791 |
| Net Return | £12,879 | £13,260 | £22,956 | £28,746 | £32,833 | £110,674 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change