Detached
CB25
3 beds
2 baths
Burgess Road, Waterbeach CB25
East of England, England · CB25
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£118,461
↗ 79%After 5 Years
Change In Property Value
£78,190
↗ 17%After 5 Years
Return On Investment
132%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,108 | £51,875 | £53,171 | £54,501 | £56,136 | £266,791 |
| Total Expenses | £23,861 | £23,949 | £24,090 | £24,234 | £24,408 | £120,542 |
| Profit Before Tax | £27,247 | £27,925 | £29,082 | £30,267 | £31,728 | £146,248 |
| Profit After Tax | £22,070 | £22,619 | £23,556 | £24,516 | £25,700 | £118,461 |
| Change In Property Value | £6,900 | £7,004 | £16,587 | £22,072 | £25,628 | £78,190 |
| Net Return | £28,970 | £29,623 | £40,143 | £46,588 | £51,328 | £196,651 |
| Return From Rental Income (%) | 15% | 15% | 16% | 16% | 17% | 79% |
| Total Net Return (%) | 19% | 20% | 27% | 31% | 34% | 132% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change