Terraced CB21 2 beds 1 bath

New Row, High Street, Castle Camps, Cambridge CB21

East of England, England · CB21

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£5,937

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£48,258

↗ 19%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,752	£10,913	£11,077	£11,354	£11,638	£55,734
Total Expenses	£9,619	£9,648	£9,674	£9,712	£9,751	£48,404
Profit Before Tax	£1,133	£1,266	£1,403	£1,642	£1,886	£7,329
Profit After Tax	£918	£1,025	£1,136	£1,330	£1,528	£5,937
Change In Property Value	£3,750	£8,881	£11,818	£13,722	£10,086	£48,258
Net Return	£4,668	£9,906	£12,955	£15,052	£11,614	£54,195
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	6%	13%	17%	20%	15%	71%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change