Detached CV37 3 beds 3 baths

Black Hill, Stratford Upon Avon, Warwickshire CV37

West Midlands, England · CV37

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£24,424

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£199,312

↗ 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	£43,920	£44,579	£45,693	£46,836	£48,241	£229,268
Total Expenses	£39,608	£39,685	£39,807	£39,932	£40,084	£199,116
Profit Before Tax	£4,312	£4,894	£5,886	£6,903	£8,157	£30,153
Profit After Tax	£3,493	£3,964	£4,768	£5,592	£6,607	£24,424
Change In Property Value	£21,875	£22,422	£41,368	£52,837	£60,810	£199,312
Net Return	£25,368	£26,386	£46,136	£58,428	£67,417	£223,736
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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