Flat CV3 2 beds 1 bath

Cavalier Court, Coventry CV3

West Midlands, England · CV3

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-2,505

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£27,033

↗ 25%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	£5,496	£5,578	£5,662	£5,804	£5,949	£28,489
Total Expenses	£6,089	£6,147	£6,196	£6,252	£6,310	£30,994
Profit Before Tax	£-593	£-569	£-534	£-449	£-361	£-2,505
Profit After Tax	£-593	£-569	£-534	£-449	£-361	£-2,505
Change In Property Value	£2,750	£5,074	£6,480	£7,458	£5,270	£27,033
Net Return	£2,157	£4,505	£5,946	£7,009	£4,910	£24,527
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	6%	13%	17%	21%	14%	72%

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