Semi Detached ST4 2 beds 1 bath

Turnberry Drive, Trentham ST4

West Midlands, England · ST4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£9,595

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,151

↗ 25%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,298	£10,556	£10,819	£51,815
Total Expenses	£7,935	£7,962	£7,988	£8,024	£8,061	£39,969
Profit Before Tax	£2,061	£2,184	£2,311	£2,532	£2,759	£11,846
Profit After Tax	£1,670	£1,769	£1,872	£2,051	£2,235	£9,595
Change In Property Value	£5,000	£9,225	£11,782	£13,560	£9,583	£49,151
Net Return	£6,670	£10,994	£13,654	£15,611	£11,817	£58,746
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	26%	19%	96%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change