Flat ST4 2 beds 1 bath

Turnberry Drive, Trentham ST4

West Midlands, England · ST4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-3,156

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

70%

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	£9,996	£10,146	£10,400	£10,660	£10,979	£52,180
Total Expenses	£10,935	£10,996	£11,064	£11,134	£11,208	£55,336
Profit Before Tax	£-939	£-850	£-664	£-474	£-229	£-3,156
Profit After Tax	£-939	£-850	£-664	£-474	£-229	£-3,156
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£4,061	£4,275	£8,791	£11,603	£13,670	£42,401
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	7%	7%	14%	19%	22%	70%

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