Semi Detached
CV37
2 beds
2 baths
Kerns Terrace, Stratford-Upon-Avon CV37
West Midlands, England · CV37
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-4,615
↘ -4%After 5 Years
Change In Property Value
£79,725
↗ 23%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,352 | £14,567 | £14,931 | £15,305 | £15,764 | £74,919 |
| Total Expenses | £15,821 | £15,854 | £15,902 | £15,950 | £16,007 | £79,534 |
| Profit Before Tax | £-1,469 | £-1,287 | £-970 | £-645 | £-243 | £-4,615 |
| Profit After Tax | £-1,469 | £-1,287 | £-970 | £-645 | £-243 | £-4,615 |
| Change In Property Value | £8,750 | £8,969 | £16,547 | £21,135 | £24,324 | £79,725 |
| Net Return | £7,281 | £7,682 | £15,577 | £20,489 | £24,081 | £75,110 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 22% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change