Flat
WR10
5 beds
3 baths
Church Street, Eckington, Worcestershire WR10
West Midlands, England · WR10
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£14,282
↗ 6%After 5 Years
Change In Property Value
£170,839
↗ 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 | £37,644 | £38,209 | £39,164 | £40,143 | £41,347 | £196,507 |
| Total Expenses | £35,521 | £35,623 | £35,762 | £35,903 | £36,066 | £178,875 |
| Profit Before Tax | £2,123 | £2,586 | £3,402 | £4,240 | £5,281 | £17,632 |
| Profit After Tax | £1,720 | £2,094 | £2,756 | £3,434 | £4,277 | £14,282 |
| Change In Property Value | £18,750 | £19,219 | £35,459 | £45,289 | £52,123 | £170,839 |
| Net Return | £20,470 | £21,313 | £38,214 | £48,723 | £56,400 | £185,120 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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