Flat
CV37
2 beds
1 bath
Clopton House, Clopton, Stratford-Upon-Avon CV37
West Midlands, England · CV37
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£31,242
↗ 28%After 5 Years
Change In Property Value
£79,725
↗ 23%After 5 Years
Return On Investment
100%
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 | £25,848 | £26,236 | £26,892 | £27,564 | £28,391 | £134,930 |
| Total Expenses | £19,044 | £19,142 | £19,263 | £19,387 | £19,524 | £96,360 |
| Profit Before Tax | £6,804 | £7,094 | £7,629 | £8,177 | £8,867 | £38,571 |
| Profit After Tax | £5,511 | £5,746 | £6,179 | £6,624 | £7,182 | £31,242 |
| Change In Property Value | £8,750 | £8,969 | £16,547 | £21,135 | £24,324 | £79,725 |
| Net Return | £14,261 | £14,715 | £22,727 | £27,758 | £31,506 | £110,967 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 28% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change