Flat ST7 3 beds 2 baths

Chapel Lane, Harriseahead. ST7

West Midlands, England · ST7

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£2,934

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 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	£18,828	£19,110	£19,588	£20,078	£20,680	£98,285
Total Expenses	£18,761	£18,835	£18,926	£19,019	£19,122	£94,662
Profit Before Tax	£67	£275	£662	£1,059	£1,559	£3,622
Profit After Tax	£54	£223	£536	£858	£1,262	£2,934
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£9,429	£9,832	£18,266	£23,502	£27,324	£88,353
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