Detached
WV2
3 beds
1 bath
Rookery Lane, Penn, Wolverhampton WV2
West Midlands, England · WV2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£27,686
↗ 25%After 5 Years
Change In Property Value
£86,013
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,956 | £20,255 | £20,559 | £21,073 | £21,600 | £103,444 |
| Total Expenses | £13,757 | £13,799 | £13,840 | £13,902 | £13,965 | £69,263 |
| Profit Before Tax | £6,199 | £6,456 | £6,719 | £7,171 | £7,635 | £34,181 |
| Profit After Tax | £5,021 | £5,229 | £5,443 | £5,809 | £6,184 | £27,686 |
| Change In Property Value | £8,750 | £16,144 | £20,619 | £23,731 | £16,770 | £86,013 |
| Net Return | £13,771 | £21,373 | £26,062 | £29,540 | £22,954 | £113,700 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change