Semi Detached
WR14
3 beds
1 bath
Old Wyche Road, Malvern WR14
West Midlands, England · WR14
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£24,345
↗ 19%After 5 Years
Change In Property Value
£98,301
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,108 | £21,425 | £21,960 | £22,509 | £107,798 |
| Total Expenses | £15,450 | £15,493 | £15,535 | £15,599 | £15,665 | £77,742 |
| Profit Before Tax | £5,346 | £5,615 | £5,889 | £6,361 | £6,844 | £30,056 |
| Profit After Tax | £4,331 | £4,548 | £4,770 | £5,152 | £5,544 | £24,345 |
| Change In Property Value | £10,000 | £18,450 | £23,565 | £27,121 | £19,165 | £98,301 |
| Net Return | £14,331 | £22,998 | £28,335 | £32,273 | £24,709 | £122,646 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change