Semi Detached
CV3
4 beds
2 baths
Binley Road, Binley, Coventry CV3
West Midlands, England · CV3
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£8,538
↗ 7%After 5 Years
Change In Property Value
£82,003
↗ 23%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £16,583 | £16,622 | £16,678 | £16,736 | £16,804 | £83,422 |
| Profit Before Tax | £1,417 | £1,648 | £2,049 | £2,459 | £2,967 | £10,540 |
| Profit After Tax | £1,148 | £1,335 | £1,660 | £1,992 | £2,403 | £8,538 |
| Change In Property Value | £9,000 | £9,225 | £17,020 | £21,738 | £25,019 | £82,003 |
| Net Return | £10,148 | £10,560 | £18,680 | £23,730 | £27,422 | £90,540 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change