Terraced CV23 3 beds 1 bath

The Green, Lilbourne, Rugby CV23

West Midlands, England · CV23

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,404

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£74,030

↗ 23%After 5 Years

Return On Investment

89%

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	£18,852	£19,135	£19,613	£20,103	£20,707	£98,410
Total Expenses	£15,280	£15,319	£15,378	£15,438	£15,509	£76,924
Profit Before Tax	£3,572	£3,815	£4,235	£4,666	£5,198	£21,486
Profit After Tax	£2,894	£3,090	£3,431	£3,779	£4,210	£17,404
Change In Property Value	£8,125	£8,328	£15,365	£19,625	£22,587	£74,030
Net Return	£11,019	£11,419	£18,796	£23,404	£26,797	£91,434
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change