Terraced
CB8
2 beds
1 bath
Newmarket Road, Ashley, Newmarket CB8
East of England, England · CB8
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£5,810
↗ 9%After 5 Years
Change In Property Value
£42,467
↗ 19%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,684 | £9,829 | £9,977 | £10,226 | £10,482 | £50,198 |
| Total Expenses | £8,547 | £8,574 | £8,599 | £8,634 | £8,671 | £43,025 |
| Profit Before Tax | £1,137 | £1,255 | £1,378 | £1,592 | £1,811 | £7,173 |
| Profit After Tax | £921 | £1,017 | £1,116 | £1,289 | £1,467 | £5,810 |
| Change In Property Value | £3,300 | £7,816 | £10,400 | £12,076 | £8,876 | £42,467 |
| Net Return | £4,221 | £8,832 | £11,516 | £13,365 | £10,343 | £48,278 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 15% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change