Semi Detached CV37 2 beds 2 baths

Kerns Terrace, Stratford-Upon-Avon CV37

West Midlands, England · CV37

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£18,912

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 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	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£16,417	£16,459	£16,521	£16,585	£16,660	£82,641
Profit Before Tax	£3,887	£4,150	£4,603	£5,067	£5,641	£23,349
Profit After Tax	£3,149	£3,361	£3,728	£4,104	£4,569	£18,912
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£11,899	£12,330	£20,276	£25,239	£28,893	£98,637
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