Semi Detached
CB9
2 beds
1 bath
Chalkstone Way, Haverhill CB9
East of England, England · CB9
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£14,735
↗ 16%After 5 Years
Change In Property Value
£50,144
↗ 17%After 5 Years
Return On Investment
71%
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 | £16,884 | £17,137 | £17,566 | £18,005 | £18,545 | £88,137 |
| Total Expenses | £13,893 | £13,929 | £13,983 | £14,038 | £14,102 | £69,945 |
| Profit Before Tax | £2,991 | £3,208 | £3,583 | £3,967 | £4,442 | £18,192 |
| Profit After Tax | £2,423 | £2,598 | £2,902 | £3,213 | £3,598 | £14,735 |
| Change In Property Value | £4,425 | £4,491 | £10,637 | £14,155 | £16,435 | £50,144 |
| Net Return | £6,848 | £7,090 | £13,539 | £17,368 | £20,034 | £64,879 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change