Flat WV13 3 beds 1 bath

Nechell Cottage, Willenhall Road WV13

West Midlands, England · WV13

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£4,577

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 23%After 5 Years

Return On Investment

76%

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	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£17,707	£17,780	£17,869	£17,960	£18,061	£89,377
Profit Before Tax	£497	£697	£1,070	£1,452	£1,934	£5,650
Profit After Tax	£403	£565	£867	£1,176	£1,566	£4,577
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£9,153	£9,533	£17,414	£22,311	£25,890	£84,301
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	8%	9%	16%	20%	23%	76%

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