Semi Detached
CO4
2 beds
1 bath
Bromley Road, Colchester CO4
East of England, England · CO4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£11,608
↗ 16%After 5 Years
Change In Property Value
£40,795
↗ 17%After 5 Years
Return On Investment
72%
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 | £13,740 | £13,946 | £14,295 | £14,652 | £15,092 | £71,725 |
| Total Expenses | £11,396 | £11,428 | £11,474 | £11,520 | £11,575 | £57,393 |
| Profit Before Tax | £2,344 | £2,518 | £2,821 | £3,132 | £3,517 | £14,331 |
| Profit After Tax | £1,899 | £2,040 | £2,285 | £2,537 | £2,848 | £11,608 |
| Change In Property Value | £3,600 | £3,654 | £8,654 | £11,516 | £13,371 | £40,795 |
| Net Return | £5,499 | £5,694 | £10,939 | £14,053 | £16,220 | £52,403 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change