Terraced
CM7
2 beds
1 bath
Notley Road, Braintree CM7
East of England, England · CM7
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£21,712
↗ 25%After 5 Years
Change In Property Value
£47,594
↗ 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 | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £13,417 | £13,456 | £13,513 | £13,571 | £13,639 | £67,596 |
| Profit Before Tax | £4,667 | £4,899 | £5,301 | £5,714 | £6,224 | £26,805 |
| Profit After Tax | £3,780 | £3,968 | £4,294 | £4,628 | £5,041 | £21,712 |
| Change In Property Value | £4,200 | £4,263 | £10,096 | £13,435 | £15,600 | £47,594 |
| Net Return | £7,980 | £8,231 | £14,390 | £18,063 | £20,641 | £69,306 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change