Flat WR11 4 beds 4 baths

Cleeve Prior, Evesham, Worcestershire WR11

West Midlands, England · WR11

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£90,822

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£368,629

↗ 25%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£78,000	£79,170	£80,358	£82,366	£84,426	£404,320
Total Expenses	£58,063	£58,230	£58,389	£58,632	£58,881	£292,194
Profit Before Tax	£19,938	£20,940	£21,968	£23,735	£25,545	£112,126
Profit After Tax	£16,149	£16,962	£17,794	£19,225	£20,692	£90,822
Change In Property Value	£37,500	£69,188	£88,368	£101,703	£71,870	£368,629
Net Return	£53,649	£86,149	£106,162	£120,928	£92,562	£459,451
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	10%	16%	20%	22%	17%	85%

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