Flat
CV37
2 beds
1 bath
Clopton House, Clopton, Stratford-Upon-Avon CV37
West Midlands, England · CV37
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-12,447
↘ -11%After 5 Years
Change In Property Value
£79,725
↗ 23%After 5 Years
Return On Investment
61%
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 | £17,321 | £17,389 | £17,468 | £17,550 | £17,638 | £87,366 |
| Profit Before Tax | £-2,969 | £-2,822 | £-2,537 | £-2,245 | £-1,874 | £-12,447 |
| Profit After Tax | £-2,969 | £-2,822 | £-2,537 | £-2,245 | £-1,874 | £-12,447 |
| Change In Property Value | £8,750 | £8,969 | £16,547 | £21,135 | £24,324 | £79,725 |
| Net Return | £5,781 | £6,147 | £14,010 | £18,890 | £22,450 | £67,278 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 5% | 6% | 13% | 17% | 20% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change