Flat CV36 2 beds 2 baths

Middle Street, Ilmington, Shipston-On-Stour CV36

West Midlands, England · CV36

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-10,863

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£96,809

↗ 23%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£20,647	£20,720	£20,809	£20,899	£20,999	£104,074
Profit Before Tax	£-2,791	£-2,596	£-2,232	£-1,857	£-1,386	£-10,863
Profit After Tax	£-2,791	£-2,596	£-2,232	£-1,857	£-1,386	£-10,863
Change In Property Value	£10,625	£10,891	£20,093	£25,663	£29,536	£96,809
Net Return	£7,834	£8,294	£17,862	£23,806	£28,150	£85,946
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	6%	6%	13%	17%	21%	63%

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