Detached DY6 4 beds 3 baths

Hinksford Lane, Kingswinford DY6

West Midlands, England · DY6

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£23,646

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£193,617

↗ 23%After 5 Years

Return On Investment

76%

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	£42,660	£43,300	£44,382	£45,492	£46,857	£222,691
Total Expenses	£38,490	£38,565	£38,684	£38,806	£38,953	£193,499
Profit Before Tax	£4,170	£4,735	£5,698	£6,686	£7,903	£29,192
Profit After Tax	£3,378	£3,835	£4,616	£5,415	£6,402	£23,646
Change In Property Value	£21,250	£21,781	£40,186	£51,327	£59,073	£193,617
Net Return	£24,628	£25,616	£44,802	£56,742	£65,474	£217,263
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change