Terraced
CV8
1 bed
1 bath
Hammonds Terrace, Kenilworth, Warwickshire CV8
West Midlands, England · CV8
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£6,350
↗ 9%After 5 Years
Change In Property Value
£57,752
↗ 25%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,344 | £10,499 | £10,657 | £10,923 | £11,196 | £53,619 |
| Total Expenses | £9,096 | £9,124 | £9,150 | £9,187 | £9,225 | £45,780 |
| Profit Before Tax | £1,248 | £1,376 | £1,507 | £1,736 | £1,972 | £7,839 |
| Profit After Tax | £1,011 | £1,114 | £1,221 | £1,407 | £1,597 | £6,350 |
| Change In Property Value | £5,875 | £10,839 | £13,844 | £15,934 | £11,260 | £57,752 |
| Net Return | £6,886 | £11,954 | £15,065 | £17,340 | £12,857 | £64,102 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change