Detached
CV12
4 beds
2 baths
Wolvey Road, Bulkington CV12
West Midlands, England · CV12
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£7,264
↗ 5%After 5 Years
Change In Property Value
£110,589
↗ 25%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £16,779 | £16,818 | £16,856 | £16,913 | £16,971 | £84,337 |
| Profit Before Tax | £1,221 | £1,452 | £1,688 | £2,095 | £2,512 | £8,968 |
| Profit After Tax | £989 | £1,176 | £1,367 | £1,697 | £2,035 | £7,264 |
| Change In Property Value | £11,250 | £20,756 | £26,510 | £30,511 | £21,561 | £110,589 |
| Net Return | £12,239 | £21,932 | £27,878 | £32,208 | £23,596 | £117,853 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change