Flat
CV36
2 beds
2 baths
Middle Street, Ilmington, Shipston-On-Stour CV36
West Midlands, England · CV36
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£35,738
↗ 26%After 5 Years
Change In Property Value
£96,809
↗ 23%After 5 Years
Return On Investment
97%
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 | £31,380 | £31,851 | £32,647 | £33,463 | £34,467 | £163,808 |
| Total Expenses | £23,638 | £23,769 | £23,926 | £24,088 | £24,266 | £119,686 |
| Profit Before Tax | £7,742 | £8,082 | £8,721 | £9,375 | £10,201 | £44,121 |
| Profit After Tax | £6,271 | £6,546 | £7,064 | £7,594 | £8,263 | £35,738 |
| Change In Property Value | £10,625 | £10,891 | £20,093 | £25,663 | £29,536 | £96,809 |
| Net Return | £16,896 | £17,437 | £27,157 | £33,258 | £37,799 | £132,547 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change