Flat
CO11
4 beds
3 baths
Bradfield Road, Wix, Manningtree CO11
East of England, England · CO11
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£54,058
↗ 25%After 5 Years
Change In Property Value
£110,486
↗ 17%After 5 Years
Return On Investment
76%
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 | £47,484 | £48,196 | £49,401 | £50,636 | £52,155 | £247,873 |
| Total Expenses | £35,785 | £35,977 | £36,210 | £36,449 | £36,713 | £181,134 |
| Profit Before Tax | £11,699 | £12,219 | £13,191 | £14,187 | £15,443 | £66,739 |
| Profit After Tax | £9,476 | £9,898 | £10,685 | £11,492 | £12,508 | £54,058 |
| Change In Property Value | £9,750 | £9,896 | £23,438 | £31,189 | £36,214 | £110,486 |
| Net Return | £19,226 | £19,794 | £34,122 | £42,680 | £48,722 | £164,545 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change