Flat
WR6
0 beds
0 baths
Suckley, Worcester, Worcestershire WR6
West Midlands, England · WR6
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£56,017
↗ 15%After 5 Years
Change In Property Value
£270,328
↗ 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 | £54,996 | £55,821 | £56,658 | £58,075 | £59,527 | £285,076 |
| Total Expenses | £42,892 | £43,025 | £43,149 | £43,333 | £43,521 | £215,919 |
| Profit Before Tax | £12,104 | £12,796 | £13,509 | £14,742 | £16,006 | £69,157 |
| Profit After Tax | £9,804 | £10,365 | £10,942 | £11,941 | £12,965 | £56,017 |
| Change In Property Value | £27,500 | £50,738 | £64,803 | £74,582 | £52,705 | £270,328 |
| Net Return | £37,304 | £61,103 | £75,745 | £86,523 | £65,670 | £326,345 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 10% | 16% | 20% | 23% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change