Terraced
CB7
3 beds
1 bath
West Drive Gardens, Soham, Ely, Cambridgeshire CB7
East of England, England · CB7
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£12,783
↗ 24%After 5 Years
Change In Property Value
£29,746
↗ 17%After 5 Years
Return On Investment
79%
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 | £11,304 | £11,474 | £11,760 | £12,054 | £12,416 | £59,008 |
| Total Expenses | £8,574 | £8,602 | £8,641 | £8,682 | £8,729 | £43,227 |
| Profit Before Tax | £2,730 | £2,872 | £3,119 | £3,373 | £3,687 | £15,781 |
| Profit After Tax | £2,212 | £2,326 | £2,526 | £2,732 | £2,987 | £12,783 |
| Change In Property Value | £2,625 | £2,664 | £6,310 | £8,397 | £9,750 | £29,746 |
| Net Return | £4,837 | £4,990 | £8,837 | £11,129 | £12,737 | £42,529 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change