Terraced CB7 3 beds 1 bath

West Drive Gardens, Soham, Ely, Cambridgeshire CB7

East of England, England · CB7

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£3,512

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,781

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,524	£7,637	£7,751	£7,945	£8,144	£39,001
Total Expenses	£6,883	£6,907	£6,929	£6,958	£6,989	£34,666
Profit Before Tax	£641	£730	£823	£987	£1,155	£4,336
Profit After Tax	£519	£591	£667	£799	£936	£3,512
Change In Property Value	£2,625	£6,217	£8,273	£9,606	£7,060	£33,781
Net Return	£3,144	£6,808	£8,939	£10,405	£7,996	£37,293
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	6%	13%	17%	19%	15%	70%

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