Terraced
CB8
2 beds
1 bath
Newmarket Road, Ashley, Newmarket CB8
East of England, England · CB8
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-757
↘ -1%After 5 Years
Change In Property Value
£37,395
↗ 17%After 5 Years
Return On Investment
55%
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 | £9,684 | £9,829 | £10,075 | £10,327 | £10,637 | £50,552 |
| Total Expenses | £10,197 | £10,223 | £10,258 | £10,294 | £10,336 | £51,308 |
| Profit Before Tax | £-513 | £-394 | £-183 | £32 | £301 | £-757 |
| Profit After Tax | £-513 | £-394 | £-183 | £32 | £301 | £-757 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £2,787 | £2,956 | £7,749 | £10,589 | £12,558 | £36,639 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 4% | 4% | 12% | 16% | 19% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change