Flat CV37 2 beds 1 bath

Clopton House, Clopton, Stratford-Upon-Avon CV37

West Midlands, England · CV37

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£50

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£86,013

↗ 25%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,352	£14,567	£14,786	£15,155	£15,534	£74,395
Total Expenses	£14,696	£14,768	£14,831	£14,910	£14,990	£74,195
Profit Before Tax	£-344	£-201	£-45	£246	£544	£200
Profit After Tax	£-344	£-201	£-45	£199	£441	£50
Change In Property Value	£8,750	£16,144	£20,619	£23,731	£16,770	£86,013
Net Return	£8,406	£15,943	£20,574	£23,930	£17,211	£86,063
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	8%	14%	19%	22%	16%	78%

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