Detached CV33 6 beds 1 bath

Chesterton, Leamington Spa, Warwickshire CV33

West Midlands, England · CV33

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-6,953

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£170,839

↗ 23%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,744	£31,205	£31,985	£32,785	£33,768	£160,488
Total Expenses	£33,331	£33,388	£33,477	£33,568	£33,677	£167,441
Profit Before Tax	£-2,587	£-2,183	£-1,492	£-783	£92	£-6,953
Profit After Tax	£-2,587	£-2,183	£-1,492	£-783	£92	£-6,953
Change In Property Value	£18,750	£19,219	£35,459	£45,289	£52,123	£170,839
Net Return	£16,163	£17,036	£33,967	£44,505	£52,214	£163,886
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	6%	7%	14%	18%	21%	65%

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