Flat ST4 2 beds 0 baths

Danehill Grove, Hanford ST4

West Midlands, England · ST4

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£-3,146

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£45,546

↗ 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	£10,933	£10,994	£11,062	£11,132	£11,206	£55,326
Profit Before Tax	£-937	£-848	£-662	£-472	£-227	£-3,146
Profit After Tax	£-937	£-848	£-662	£-472	£-227	£-3,146
Change In Property Value	£4,999	£5,124	£9,453	£12,074	£13,896	£45,546
Net Return	£4,062	£4,276	£8,791	£11,602	£13,669	£42,400
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