Detached CV37 3 beds 3 baths

Black Hill, Stratford Upon Avon, Warwickshire CV37

West Midlands, England · CV37

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£-7,620

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£199,312

↗ 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	£35,880	£36,418	£37,329	£38,262	£39,410	£187,298
Total Expenses	£38,804	£38,869	£38,971	£39,075	£39,200	£194,919
Profit Before Tax	£-2,924	£-2,451	£-1,642	£-813	£209	£-7,620
Profit After Tax	£-2,924	£-2,451	£-1,642	£-813	£209	£-7,620
Change In Property Value	£21,875	£22,422	£41,368	£52,837	£60,810	£199,312
Net Return	£18,951	£19,971	£39,726	£52,023	£61,019	£191,692
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	6%	7%	13%	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