Semi Detached
CO14
2 beds
1 bath
Suffolk Street, Walton On The Naze CO14
East of England, England · CO14
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£7,311
↗ 14%After 5 Years
Change In Property Value
£28,047
↗ 17%After 5 Years
Return On Investment
70%
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 | £9,444 | £9,586 | £9,825 | £10,071 | £10,373 | £49,299 |
| Total Expenses | £7,991 | £8,016 | £8,051 | £8,087 | £8,128 | £40,273 |
| Profit Before Tax | £1,453 | £1,569 | £1,774 | £1,984 | £2,246 | £9,026 |
| Profit After Tax | £1,177 | £1,271 | £1,437 | £1,607 | £1,819 | £7,311 |
| Change In Property Value | £2,475 | £2,512 | £5,950 | £7,917 | £9,193 | £28,047 |
| Net Return | £3,652 | £3,783 | £7,387 | £9,524 | £11,012 | £35,358 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change