Flat WR9 4 beds 2 baths

Droitwich, Worcestershire WR9

West Midlands, England · WR9

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£13,871

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£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	£37,536	£38,099	£39,052	£40,028	£41,229	£195,943
Total Expenses	£35,510	£35,612	£35,750	£35,892	£36,055	£178,819
Profit Before Tax	£2,026	£2,487	£3,301	£4,136	£5,174	£17,124
Profit After Tax	£1,641	£2,014	£2,674	£3,350	£4,191	£13,871
Change In Property Value	£18,750	£19,219	£35,459	£45,289	£52,123	£170,839
Net Return	£20,391	£21,233	£38,133	£48,639	£56,314	£184,709
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	8%	8%	15%	19%	22%	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