Semi Detached ST4 2 beds 1 bath

Turnberry Drive, Trentham ST4

West Midlands, England · ST4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£3,788

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,400	£10,660	£10,979	£52,180
Total Expenses	£9,435	£9,461	£9,497	£9,534	£9,577	£47,504
Profit Before Tax	£561	£685	£902	£1,125	£1,403	£4,677
Profit After Tax	£455	£555	£731	£912	£1,136	£3,788
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£5,455	£5,680	£10,187	£12,989	£15,036	£49,345
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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