Detached CV8 1 bed 1 bath

Brook Street, Wolston, Coventry CV8

West Midlands, England · CV8

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£4,732

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£46,693

↗ 25%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,364	£8,489	£8,617	£8,832	£9,053	£43,356
Total Expenses	£7,450	£7,475	£7,498	£7,530	£7,562	£37,514
Profit Before Tax	£914	£1,015	£1,119	£1,303	£1,491	£5,841
Profit After Tax	£741	£822	£906	£1,055	£1,207	£4,732
Change In Property Value	£4,750	£8,764	£11,193	£12,882	£9,104	£46,693
Net Return	£5,491	£9,586	£12,100	£13,937	£10,311	£51,425
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	17%	21%	24%	18%	89%

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