Detached
CO1
2 beds
1 bath
East Street, Colchester CO1
East of England, England · CO1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£46,384
↗ 82%After 5 Years
Change In Property Value
£31,446
↗ 17%After 5 Years
Return On Investment
138%
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 | £20,556 | £20,864 | £21,386 | £21,921 | £22,578 | £107,305 |
| Total Expenses | £9,895 | £9,938 | £10,001 | £10,065 | £10,142 | £50,041 |
| Profit Before Tax | £10,661 | £10,927 | £11,385 | £11,855 | £12,437 | £57,264 |
| Profit After Tax | £8,635 | £8,850 | £9,222 | £9,603 | £10,074 | £46,384 |
| Change In Property Value | £2,775 | £2,817 | £6,671 | £8,877 | £10,307 | £31,446 |
| Net Return | £11,410 | £11,667 | £15,893 | £18,480 | £20,381 | £77,830 |
| Return From Rental Income (%) | 15% | 16% | 16% | 17% | 18% | 82% |
| Total Net Return (%) | 20% | 21% | 28% | 33% | 36% | 138% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change