Flat WR11 4 beds 4 baths

Cleeve Prior, Evesham, Worcestershire WR11

West Midlands, England · WR11

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£47,343

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£341,678

↗ 23%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£78,000	£79,170	£81,149	£83,178	£85,673	£407,171
Total Expenses	£69,313	£69,476	£69,716	£69,963	£70,255	£348,723
Profit Before Tax	£8,688	£9,694	£11,433	£13,215	£15,418	£58,448
Profit After Tax	£7,037	£7,853	£9,261	£10,704	£12,489	£47,343
Change In Property Value	£37,500	£38,438	£70,917	£90,577	£104,246	£341,678
Net Return	£44,537	£46,290	£80,178	£101,281	£116,734	£389,020
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	9%	15%	19%	22%	72%

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