Flat
ST4
3 beds
3 baths
Park Drive, Trentham ST4
West Midlands, England · ST4
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£11,803
↗ 5%After 5 Years
Change In Property Value
£156,033
↗ 23%After 5 Years
Return On Investment
74%
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 | £34,248 | £34,762 | £35,631 | £36,522 | £37,617 | £178,779 |
| Total Expenses | £32,602 | £32,700 | £32,829 | £32,962 | £33,115 | £164,208 |
| Profit Before Tax | £1,646 | £2,062 | £2,801 | £3,559 | £4,503 | £14,571 |
| Profit After Tax | £1,333 | £1,670 | £2,269 | £2,883 | £3,647 | £11,803 |
| Change In Property Value | £17,125 | £17,553 | £32,386 | £41,364 | £47,606 | £156,033 |
| Net Return | £18,458 | £19,223 | £34,655 | £44,246 | £51,253 | £167,835 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change