Detached
WR10
5 beds
3 baths
Church Street, Eckington, Worcestershire WR10
West Midlands, England · WR10
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£61,720
↗ 25%After 5 Years
Change In Property Value
£184,314
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,756 | £43,397 | £44,048 | £45,150 | £46,278 | £221,629 |
| Total Expenses | £28,907 | £28,983 | £29,059 | £29,179 | £29,303 | £145,432 |
| Profit Before Tax | £13,849 | £14,414 | £14,989 | £15,970 | £16,975 | £76,198 |
| Profit After Tax | £11,218 | £11,675 | £12,141 | £12,936 | £13,750 | £61,720 |
| Change In Property Value | £18,750 | £34,594 | £44,184 | £50,852 | £35,935 | £184,314 |
| Net Return | £29,968 | £46,269 | £56,325 | £63,787 | £49,685 | £246,035 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 12% | 18% | 22% | 25% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change