Semi Detached
CO16
1 bed
1 bath
Spring Road, Clacton-On-Sea CO16
East of England, England · CO16
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£7,019
↗ 14%After 5 Years
Change In Property Value
£27,197
↗ 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 | £9,156 | £9,293 | £9,526 | £9,764 | £10,057 | £47,796 |
| Total Expenses | £7,764 | £7,789 | £7,823 | £7,858 | £7,898 | £39,130 |
| Profit Before Tax | £1,392 | £1,505 | £1,703 | £1,906 | £2,159 | £8,665 |
| Profit After Tax | £1,128 | £1,219 | £1,379 | £1,544 | £1,749 | £7,019 |
| Change In Property Value | £2,400 | £2,436 | £5,769 | £7,677 | £8,914 | £27,197 |
| Net Return | £3,528 | £3,655 | £7,149 | £9,221 | £10,663 | £34,215 |
| Return From Rental Income (%) | 2% | 2% | 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