Flat ST5 3 beds 1 bath

Chorlton Moss, Baldwins Gate ST5

West Midlands, England · ST5

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£1,629

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£77,447

↗ 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	£17,016	£17,271	£17,703	£18,146	£18,690	£88,826
Total Expenses	£17,191	£17,263	£17,349	£17,437	£17,534	£86,773
Profit Before Tax	£-175	£9	£354	£709	£1,156	£2,052
Profit After Tax	£-175	£7	£287	£574	£936	£1,629
Change In Property Value	£8,500	£8,713	£16,075	£20,531	£23,629	£77,447
Net Return	£8,325	£8,719	£16,362	£21,105	£24,565	£79,076
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	15%	20%	23%	74%

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