Detached CV9 1 bed 1 bath

Beam Cottage, Nuneaton Road, Mancetter, Atherstone CV9

West Midlands, England · CV9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£3,280

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£46,693

↗ 25%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,100	£8,221	£8,427	£8,637	£41,365
Total Expenses	£7,411	£7,436	£7,458	£7,489	£7,521	£37,315
Profit Before Tax	£569	£664	£763	£938	£1,117	£4,050
Profit After Tax	£461	£538	£618	£759	£904	£3,280
Change In Property Value	£4,750	£8,764	£11,193	£12,882	£9,104	£46,693
Net Return	£5,211	£9,302	£11,811	£13,642	£10,008	£49,973
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	16%	20%	24%	17%	86%

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