Flat
CV13
3 beds
1 bath
The Courtyard, Higham Lane, Stoke Golding CV13
West Midlands, England · CV13
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-1,035
↘ -1%After 5 Years
Change In Property Value
£76,183
↗ 25%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,708 | £12,899 | £13,092 | £13,419 | £13,755 | £65,873 |
| Total Expenses | £13,245 | £13,314 | £13,374 | £13,449 | £13,525 | £66,908 |
| Profit Before Tax | £-537 | £-415 | £-282 | £-30 | £230 | £-1,035 |
| Profit After Tax | £-537 | £-415 | £-282 | £-30 | £230 | £-1,035 |
| Change In Property Value | £7,750 | £14,299 | £18,263 | £21,019 | £14,853 | £76,183 |
| Net Return | £7,213 | £13,883 | £17,980 | £20,989 | £15,083 | £75,148 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 7% | 14% | 19% | 22% | 16% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change