Flat
WA9
1 bed
1 bath
Reeve Court, Stratton Drive, St. Helens WA9
North West, England · WA9
View property listing
Initial Investment
£29,485First YearProfit From Rental Income
£-476
↘ -2%After 5 Years
Change In Property Value
£26,197
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,412 | £5,493 | £5,576 | £5,715 | £5,858 | £28,054 |
| Total Expenses | £5,596 | £5,654 | £5,704 | £5,759 | £5,816 | £28,530 |
| Profit Before Tax | £-184 | £-161 | £-128 | £-44 | £42 | £-476 |
| Profit After Tax | £-184 | £-161 | £-128 | £-44 | £42 | £-476 |
| Change In Property Value | £2,849 | £5,379 | £6,191 | £6,562 | £5,217 | £26,197 |
| Net Return | £2,664 | £5,218 | £6,063 | £6,518 | £5,258 | £25,721 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 18% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change