Flat
WR8
4 beds
2 baths
Worcester Road, Earls Croome, Worcestershire WR8
West Midlands, England · WR8
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£50,922
↗ 26%After 5 Years
Change In Property Value
£135,532
↗ 23%After 5 Years
Return On Investment
95%
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 | £43,944 | £44,603 | £45,718 | £46,861 | £48,267 | £229,394 |
| Total Expenses | £32,895 | £33,074 | £33,290 | £33,512 | £33,757 | £166,527 |
| Profit Before Tax | £11,049 | £11,530 | £12,428 | £13,349 | £14,510 | £62,866 |
| Profit After Tax | £8,950 | £9,339 | £10,067 | £10,813 | £11,753 | £50,922 |
| Change In Property Value | £14,875 | £15,247 | £28,130 | £35,929 | £41,351 | £135,532 |
| Net Return | £23,825 | £24,586 | £38,197 | £46,742 | £53,104 | £186,454 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change