Flat
DY10
5 beds
3 baths
Hartlebury, Kidderminster, Worcestershire DY10
West Midlands, England · DY10
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£19,682
↗ 14%After 5 Years
Change In Property Value
£104,445
↗ 25%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,104 | £22,436 | £22,772 | £23,341 | £23,925 | £114,578 |
| Total Expenses | £17,885 | £17,968 | £18,043 | £18,141 | £18,242 | £90,279 |
| Profit Before Tax | £4,219 | £4,468 | £4,730 | £5,200 | £5,683 | £24,299 |
| Profit After Tax | £3,418 | £3,619 | £3,831 | £4,212 | £4,603 | £19,682 |
| Change In Property Value | £10,625 | £19,603 | £25,038 | £28,816 | £20,363 | £104,445 |
| Net Return | £14,043 | £23,222 | £28,868 | £33,028 | £24,966 | £124,127 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change