Detached CV9 1 bed 1 bath

Beam Cottage, Nuneaton Road, Mancetter, Atherstone CV9

West Midlands, England · CV9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£3,660

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

81%

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	£9,540	£9,683	£9,925	£10,173	£10,479	£49,800
Total Expenses	£8,992	£9,018	£9,053	£9,089	£9,130	£45,282
Profit Before Tax	£548	£665	£872	£1,085	£1,349	£4,518
Profit After Tax	£444	£539	£706	£878	£1,092	£3,660
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£5,194	£5,407	£9,689	£12,352	£14,297	£46,939
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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