Semi Detached
CV34
3 beds
2 baths
Castle Street, Warwick CV34
West Midlands, England · CV34
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£21,679
↗ 8%After 5 Years
Change In Property Value
£182,228
↗ 23%After 5 Years
Return On Investment
76%
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 | £40,032 | £40,632 | £41,648 | £42,689 | £43,970 | £208,972 |
| Total Expenses | £36,243 | £36,315 | £36,427 | £36,542 | £36,681 | £182,208 |
| Profit Before Tax | £3,789 | £4,318 | £5,221 | £6,147 | £7,289 | £26,764 |
| Profit After Tax | £3,069 | £3,497 | £4,229 | £4,979 | £5,904 | £21,679 |
| Change In Property Value | £20,000 | £20,500 | £37,823 | £48,308 | £55,598 | £182,228 |
| Net Return | £23,069 | £23,997 | £42,052 | £53,287 | £61,502 | £203,907 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change