Semi Detached
ST4
2 beds
1 bath
Turnberry Drive, Trentham ST4
West Midlands, England · ST4
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£10,498
↗ 16%After 5 Years
Change In Property Value
£52,837
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,752 | £10,913 | £11,077 | £11,354 | £11,638 | £55,734 |
| Total Expenses | £8,493 | £8,521 | £8,548 | £8,586 | £8,625 | £42,774 |
| Profit Before Tax | £2,259 | £2,392 | £2,529 | £2,768 | £3,012 | £12,960 |
| Profit After Tax | £1,830 | £1,937 | £2,048 | £2,242 | £2,440 | £10,498 |
| Change In Property Value | £5,375 | £9,917 | £12,666 | £14,577 | £10,301 | £52,837 |
| Net Return | £7,205 | £11,854 | £14,714 | £16,819 | £12,742 | £63,334 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 19% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change