Flat
WS13
3 beds
1 bath
Dam Street, Lichfield WS13
West Midlands, England · WS13
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£18,203
↗ 8%After 5 Years
Change In Property Value
£148,060
↗ 23%After 5 Years
Return On Investment
77%
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 | £34,452 | £34,969 | £35,843 | £36,739 | £37,841 | £179,844 |
| Total Expenses | £31,234 | £31,332 | £31,462 | £31,595 | £31,748 | £157,371 |
| Profit Before Tax | £3,218 | £3,637 | £4,381 | £5,144 | £6,093 | £22,473 |
| Profit After Tax | £2,607 | £2,946 | £3,549 | £4,166 | £4,935 | £18,203 |
| Change In Property Value | £16,250 | £16,656 | £30,731 | £39,250 | £45,173 | £148,060 |
| Net Return | £18,857 | £19,602 | £34,279 | £43,416 | £50,108 | £166,263 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change