Terraced
CV22
2 beds
1 bath
Daventry Road, Dunchurch, Rugby CV22
Initial Investment
£93,450First YearProfit From Rental Income
£9,400
↗ 10%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
50%
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 | £11,016 | £11,236 | £11,517 | £11,805 | £12,100 | £57,675 |
| Total Expenses | £9,140 | £9,173 | £9,212 | £9,252 | £9,292 | £46,070 |
| Profit Before Tax | £1,876 | £2,063 | £2,305 | £2,553 | £2,808 | £11,605 |
| Profit After Tax | £1,520 | £1,671 | £1,867 | £2,068 | £2,275 | £9,400 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £5,320 | £5,547 | £9,774 | £12,347 | £14,147 | £47,135 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change