Flat
ST5
5 beds
2 baths
Lymes Road Butterton Newcastle, Staffordshire ST5
West Midlands, England · ST5
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£217,857
↗ 68%After 5 Years
Change In Property Value
£216,396
↗ 23%After 5 Years
Return On Investment
135%
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 | £99,996 | £101,496 | £104,033 | £106,634 | £109,833 | £521,993 |
| Total Expenses | £49,691 | £49,887 | £50,184 | £50,487 | £50,850 | £251,099 |
| Profit Before Tax | £50,305 | £51,609 | £53,850 | £56,147 | £58,983 | £270,894 |
| Profit After Tax | £40,724 | £41,683 | £43,330 | £45,018 | £47,103 | £217,857 |
| Change In Property Value | £23,750 | £24,344 | £44,914 | £57,365 | £66,022 | £216,396 |
| Net Return | £64,474 | £66,026 | £88,244 | £102,383 | £113,125 | £434,253 |
| Return From Rental Income (%) | 13% | 13% | 13% | 14% | 15% | 68% |
| Total Net Return (%) | 20% | 20% | 27% | 32% | 35% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change