Flat
CM9
2 beds
2 baths
Baker Mews, High Street, Maldon CM9
East of England, England · CM9
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-22,579
↘ -17%After 5 Years
Change In Property Value
£70,541
↗ 17%After 5 Years
Return On Investment
36%
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 | £14,940 | £15,164 | £15,543 | £15,932 | £16,410 | £77,989 |
| Total Expenses | £19,959 | £20,028 | £20,108 | £20,191 | £20,282 | £100,568 |
| Profit Before Tax | £-5,019 | £-4,863 | £-4,565 | £-4,259 | £-3,872 | £-22,579 |
| Profit After Tax | £-5,019 | £-4,863 | £-4,565 | £-4,259 | £-3,872 | £-22,579 |
| Change In Property Value | £6,225 | £6,318 | £14,964 | £19,913 | £23,121 | £70,541 |
| Net Return | £1,206 | £1,455 | £10,399 | £15,653 | £19,249 | £47,962 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change