Semi Detached
CV35
3 beds
1 bath
Charity Cottage Old School Lane, Hampton-On-The-Hill CV35
West Midlands, England · CV35
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£13,990
↗ 9%After 5 Years
Change In Property Value
£122,876
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,504 | £21,827 | £22,154 | £22,708 | £23,276 | £111,468 |
| Total Expenses | £18,738 | £18,783 | £18,826 | £18,891 | £18,959 | £94,197 |
| Profit Before Tax | £2,766 | £3,044 | £3,328 | £3,816 | £4,317 | £17,271 |
| Profit After Tax | £2,241 | £2,466 | £2,696 | £3,091 | £3,496 | £13,990 |
| Change In Property Value | £12,500 | £23,063 | £29,456 | £33,901 | £23,957 | £122,876 |
| Net Return | £14,741 | £25,528 | £32,152 | £36,992 | £27,453 | £136,866 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change