Detached CM9 1 bed 1 bath

Friars Lane, Maldon CM9

East of England, England · CM9

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£56,853

↗ 83%After 5 Years

Change In Property Value

After 5 Years

£38,245

↗ 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	£24,996	£25,371	£26,005	£26,655	£27,455	£130,483
Total Expenses	£11,926	£11,975	£12,050	£12,126	£12,216	£60,293
Profit Before Tax	£13,070	£13,395	£13,956	£14,530	£15,239	£70,189
Profit After Tax	£10,586	£10,850	£11,304	£11,769	£12,343	£56,853
Change In Property Value	£3,375	£3,426	£8,113	£10,796	£12,535	£38,245
Net Return	£13,961	£14,276	£19,417	£22,565	£24,879	£95,098
Return From Rental Income (%)	15%	16%	17%	17%	18%	83%
Total Net Return (%)	20%	21%	28%	33%	36%	139%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change