Flat ST5 5 beds 2 baths

Lymes Road Butterton Newcastle, Staffordshire ST5

West Midlands, England · ST5

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£50,850

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£233,465

↗ 25%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,456	£49,183	£49,921	£51,169	£52,448	£251,176
Total Expenses	£37,412	£37,535	£37,649	£37,816	£37,987	£188,398
Profit Before Tax	£11,044	£11,648	£12,271	£13,353	£14,461	£62,778
Profit After Tax	£8,946	£9,435	£9,940	£10,816	£11,714	£50,850
Change In Property Value	£23,750	£43,819	£55,966	£64,412	£45,518	£233,465
Net Return	£32,696	£53,254	£65,906	£75,228	£57,232	£284,315
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	10%	17%	20%	23%	18%	88%

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