Terraced
CB24
2 beds
1 bath
Fen Road, Milton, Cambridge CB24
East of England, England · CB24
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£7,825
↗ 7%After 5 Years
Change In Property Value
£67,561
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,700 | £14,920 | £15,144 | £15,523 | £15,911 | £76,199 |
| Total Expenses | £13,231 | £13,266 | £13,298 | £13,347 | £13,396 | £66,538 |
| Profit Before Tax | £1,469 | £1,655 | £1,846 | £2,176 | £2,515 | £9,660 |
| Profit After Tax | £1,190 | £1,340 | £1,495 | £1,763 | £2,037 | £7,825 |
| Change In Property Value | £5,250 | £12,434 | £16,546 | £19,211 | £14,120 | £67,561 |
| Net Return | £6,440 | £13,774 | £18,041 | £20,974 | £16,157 | £75,386 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 6% | 12% | 16% | 19% | 15% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change