Semi Detached CB9 2 beds 1 bath

Chalkstone Way, Haverhill CB9

East of England, England · CB9

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£6,285

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£56,945

↗ 19%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£11,231	£11,262	£11,291	£11,334	£11,377	£56,496
Profit Before Tax	£1,165	£1,320	£1,479	£1,756	£2,040	£7,760
Profit After Tax	£943	£1,069	£1,198	£1,422	£1,652	£6,285
Change In Property Value	£4,425	£10,480	£13,946	£16,193	£11,902	£56,945
Net Return	£5,368	£11,549	£15,144	£17,615	£13,554	£63,230
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	13%	17%	19%	15%	69%

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