Flat WR3 2 beds 1 bath

Fernhill Heath, Worcester WR3

West Midlands, England · WR3

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-1,239

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

73%

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	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£10,975	£11,037	£11,106	£11,177	£11,253	£55,549
Profit Before Tax	£-571	£-477	£-282	£-83	£174	£-1,239
Profit After Tax	£-571	£-477	£-282	£-83	£174	£-1,239
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£4,429	£4,648	£9,173	£11,994	£14,074	£44,318
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	7%	8%	15%	20%	23%	73%

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