Detached CV35 3 beds 3 baths

Beaumont Close, Claverdon CV35

West Midlands, England · CV35

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£35,771

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£284,731

↗ 23%After 5 Years

Return On Investment

72%

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	£62,736	£63,677	£65,269	£66,901	£68,908	£327,490
Total Expenses	£56,367	£56,473	£56,643	£56,817	£57,028	£283,329
Profit Before Tax	£6,369	£7,204	£8,626	£10,084	£11,879	£44,162
Profit After Tax	£5,159	£5,835	£6,987	£8,168	£9,622	£35,771
Change In Property Value	£31,250	£32,031	£59,098	£75,481	£86,872	£284,731
Net Return	£36,409	£37,867	£66,085	£83,649	£96,494	£320,502
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	9%	15%	19%	22%	72%

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