Flat
WR11
4 beds
4 baths
Cleeve Prior, Evesham, Worcestershire WR11
West Midlands, England · WR11
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£131,550
↗ 24%After 5 Years
Change In Property Value
£341,678
↗ 23%After 5 Years
Return On Investment
87%
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 | £110,772 | £112,434 | £115,244 | £118,126 | £121,669 | £578,245 |
| Total Expenses | £82,167 | £82,599 | £83,129 | £83,671 | £84,272 | £415,838 |
| Profit Before Tax | £28,605 | £29,834 | £32,115 | £34,455 | £37,397 | £162,407 |
| Profit After Tax | £23,170 | £24,166 | £26,014 | £27,908 | £30,292 | £131,550 |
| Change In Property Value | £37,500 | £38,438 | £70,917 | £90,577 | £104,246 | £341,678 |
| Net Return | £60,670 | £62,603 | £96,931 | £118,485 | £134,538 | £473,227 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 11% | 12% | 18% | 22% | 25% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change