Flat
WA9
1 bed
1 bath
Reeve Court, Stratton Drive, St. Helens WA9
North West, England · WA9
View property listing
Initial Investment
£29,485First YearProfit From Rental Income
£2,314
↗ 8%After 5 Years
Change In Property Value
£24,458
↗ 26%After 5 Years
Return On Investment
91%
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 | £6,840 | £6,943 | £7,116 | £7,294 | £7,513 | £35,706 |
| Total Expenses | £6,451 | £6,507 | £6,568 | £6,629 | £6,694 | £32,850 |
| Profit Before Tax | £389 | £435 | £548 | £665 | £819 | £2,856 |
| Profit After Tax | £315 | £353 | £444 | £538 | £663 | £2,314 |
| Change In Property Value | £2,849 | £2,934 | £5,540 | £6,376 | £6,759 | £24,458 |
| Net Return | £3,163 | £3,286 | £5,985 | £6,915 | £7,422 | £26,772 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change