Detached CV33 6 beds 1 bath

Chesterton, Leamington Spa, Warwickshire CV33

West Midlands, England · CV33

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£16,329

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£184,314

↗ 25%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,744	£31,205	£31,673	£32,465	£33,277	£159,364
Total Expenses	£27,706	£27,764	£27,821	£27,911	£28,003	£139,205
Profit Before Tax	£3,038	£3,441	£3,852	£4,554	£5,274	£20,159
Profit After Tax	£2,461	£2,787	£3,120	£3,689	£4,272	£16,329
Change In Property Value	£18,750	£34,594	£44,184	£50,852	£35,935	£184,314
Net Return	£21,211	£37,381	£47,304	£54,540	£40,207	£200,643
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	8%	15%	19%	22%	16%	80%

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