Terraced
DY3
2 beds
1 bath
Gospel End Street, Sedgley DY3
West Midlands, England · DY3
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£7,304
↗ 11%After 5 Years
Change In Property Value
£47,823
↗ 23%After 5 Years
Return On Investment
86%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £9,964 | £9,992 | £10,032 | £10,072 | £10,119 | £50,179 |
| Profit Before Tax | £1,376 | £1,518 | £1,766 | £2,021 | £2,336 | £9,017 |
| Profit After Tax | £1,115 | £1,229 | £1,431 | £1,637 | £1,892 | £7,304 |
| Change In Property Value | £5,249 | £5,380 | £9,926 | £12,678 | £14,591 | £47,823 |
| Net Return | £6,363 | £6,609 | £11,357 | £14,314 | £16,483 | £55,127 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change