Semi Detached ST5 3 beds 1 bath

Chorlton Moss, Baldwins Gate ST5

West Midlands, England · ST5

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£19,104

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£83,556

↗ 25%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,340	£17,600	£17,864	£18,311	£18,768	£89,883
Total Expenses	£13,174	£13,212	£13,249	£13,304	£13,360	£66,298
Profit Before Tax	£4,167	£4,388	£4,615	£5,007	£5,408	£23,585
Profit After Tax	£3,375	£3,554	£3,739	£4,056	£4,381	£19,104
Change In Property Value	£8,500	£15,683	£20,030	£23,053	£16,291	£83,556
Net Return	£11,875	£19,237	£23,769	£27,108	£20,671	£102,660
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	22%	25%	19%	95%

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