Flat ST5 5 beds 2 baths

Lymes Road Butterton Newcastle, Staffordshire ST5

West Midlands, England · ST5

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£23,290

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£216,396

↗ 23%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,456	£49,183	£50,412	£51,673	£53,223	£252,947
Total Expenses	£44,537	£44,656	£44,821	£44,991	£45,189	£224,194
Profit Before Tax	£3,919	£4,527	£5,591	£6,681	£8,034	£28,753
Profit After Tax	£3,175	£3,667	£4,529	£5,412	£6,507	£23,290
Change In Property Value	£23,750	£24,344	£44,914	£57,365	£66,022	£216,396
Net Return	£26,925	£28,011	£49,443	£62,777	£72,530	£239,685
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	8%	9%	15%	19%	23%	74%

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