Terraced
CV37
2 beds
1 bath
Carters Lane, Tiddington, Stratford-Upon-Avon CV37
West Midlands, England · CV37
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-4,437
↘ -4%After 5 Years
Change In Property Value
£71,752
↗ 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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £14,289 | £14,320 | £14,363 | £14,408 | £14,460 | £71,839 |
| Profit Before Tax | £-1,377 | £-1,214 | £-930 | £-639 | £-277 | £-4,437 |
| Profit After Tax | £-1,377 | £-1,214 | £-930 | £-639 | £-277 | £-4,437 |
| Change In Property Value | £7,875 | £8,072 | £14,893 | £19,021 | £21,892 | £71,752 |
| Net Return | £6,498 | £6,858 | £13,963 | £18,383 | £21,614 | £67,315 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 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