Flat WR14 3 beds 1 bath

Rock Cottage, Old Wyche Road, Malvern WR14

West Midlands, England · WR14

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£3,438

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£91,114

↗ 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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£19,872	£19,948	£20,041	£20,137	£20,244	£100,242
Profit Before Tax	£144	£369	£783	£1,207	£1,741	£4,244
Profit After Tax	£117	£299	£634	£978	£1,410	£3,438
Change In Property Value	£10,000	£10,250	£18,911	£24,154	£27,799	£91,114
Net Return	£10,117	£10,549	£19,545	£25,132	£29,209	£94,552
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
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