Detached WR13 3 beds 2 baths

Storridge, Malvern, Herefordshire WR13

West Midlands, England · WR13

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£55,305

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£165,883

↗ 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	£38,472	£39,049	£39,635	£40,626	£41,641	£199,423
Total Expenses	£26,065	£26,136	£26,204	£26,314	£26,426	£131,145
Profit Before Tax	£12,407	£12,914	£13,430	£14,312	£15,215	£68,278
Profit After Tax	£10,049	£10,460	£10,879	£11,593	£12,324	£55,305
Change In Property Value	£16,875	£31,134	£39,766	£45,766	£32,342	£165,883
Net Return	£26,924	£41,594	£50,644	£57,359	£44,666	£221,188
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	12%	19%	23%	26%	20%	98%

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