Terraced
CV37
2 beds
1 bath
Carters Lane, Tiddington, Stratford-Upon-Avon CV37
West Midlands, England · CV37
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£5,629
↗ 6%After 5 Years
Change In Property Value
£77,412
↗ 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 | £12,912 | £13,106 | £13,302 | £13,635 | £13,976 | £66,930 |
| Total Expenses | £11,926 | £11,958 | £11,988 | £12,032 | £12,077 | £59,981 |
| Profit Before Tax | £986 | £1,147 | £1,314 | £1,603 | £1,899 | £6,949 |
| Profit After Tax | £798 | £929 | £1,064 | £1,298 | £1,538 | £5,629 |
| Change In Property Value | £7,875 | £14,529 | £18,557 | £21,358 | £15,093 | £77,412 |
| Net Return | £8,673 | £15,459 | £19,622 | £22,656 | £16,631 | £83,041 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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