Detached CV35 5 beds 3 baths

The Cottage On The Hill, Loxley CV35

West Midlands, England · CV35

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£34,261

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£273,342

↗ 23%After 5 Years

Return On Investment

73%

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	£60,228	£61,131	£62,660	£64,226	£66,153	£314,398
Total Expenses	£54,133	£54,235	£54,398	£54,566	£54,769	£272,101
Profit Before Tax	£6,095	£6,897	£8,261	£9,660	£11,384	£42,298
Profit After Tax	£4,937	£5,586	£6,692	£7,825	£9,221	£34,261
Change In Property Value	£30,000	£30,750	£56,734	£72,462	£83,397	£273,342
Net Return	£34,937	£36,336	£63,426	£80,287	£92,618	£307,603
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	9%	15%	19%	22%	73%

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