Flat
WR8
4 beds
2 baths
Worcester Road, Earls Croome, Worcestershire WR8
West Midlands, England · WR8
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£13,660
↗ 7%After 5 Years
Change In Property Value
£135,532
↗ 23%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,936 | £31,400 | £32,185 | £32,990 | £33,979 | £161,490 |
| Total Expenses | £28,700 | £28,793 | £28,914 | £29,038 | £29,180 | £144,625 |
| Profit Before Tax | £2,236 | £2,607 | £3,271 | £3,951 | £4,799 | £16,865 |
| Profit After Tax | £1,811 | £2,112 | £2,649 | £3,201 | £3,887 | £13,660 |
| Change In Property Value | £14,875 | £15,247 | £28,130 | £35,929 | £41,351 | £135,532 |
| Net Return | £16,686 | £17,359 | £30,780 | £39,129 | £45,238 | £149,193 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change