Flat WS15 3 beds 1 bath

Lion Street, Rugeley WS15

West Midlands, England · WS15

Initial Investment

First Year

£60,998First Year

Profit From Rental Income

After 5 Years

£3,564

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£45,556

↗ 23%After 5 Years

Return On Investment

81%

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	£11,604	£11,778	£12,073	£12,374	£12,746	£60,574
Total Expenses	£11,095	£11,159	£11,231	£11,305	£11,385	£56,175
Profit Before Tax	£509	£619	£841	£1,069	£1,361	£4,400
Profit After Tax	£412	£502	£682	£866	£1,102	£3,564
Change In Property Value	£5,000	£5,125	£9,455	£12,077	£13,899	£45,556
Net Return	£5,412	£5,627	£10,137	£12,943	£15,001	£49,120
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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