Terraced
CM14
2 beds
1 bath
Crescent Road, Warley CM14
East of England, England · CM14
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-5,499
↘ -4%After 5 Years
Change In Property Value
£80,109
↗ 19%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,692 | £13,897 | £14,106 | £14,458 | £14,820 | £70,974 |
| Total Expenses | £15,222 | £15,255 | £15,286 | £15,332 | £15,378 | £76,473 |
| Profit Before Tax | £-1,530 | £-1,357 | £-1,180 | £-873 | £-559 | £-5,499 |
| Profit After Tax | £-1,530 | £-1,357 | £-1,180 | £-873 | £-559 | £-5,499 |
| Change In Property Value | £6,225 | £14,743 | £19,619 | £22,779 | £16,743 | £80,109 |
| Net Return | £4,695 | £13,385 | £18,438 | £21,906 | £16,184 | £74,609 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 12% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change