Detached
ST10
3 beds
3 baths
The Tamworth, Tenford Lane, Tean Valley View, Upper Tean ST10
Initial Investment
£250,174First YearProfit From Rental Income
£22,021
↗ 9%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
43%
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 | £24,216 | £24,700 | £25,318 | £25,951 | £26,600 | £126,784 |
| Total Expenses | £19,783 | £19,843 | £19,916 | £19,990 | £20,066 | £99,599 |
| Profit Before Tax | £4,433 | £4,857 | £5,402 | £5,961 | £6,534 | £27,186 |
| Profit After Tax | £3,590 | £3,934 | £4,376 | £4,828 | £5,292 | £22,021 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £12,090 | £12,604 | £22,062 | £27,821 | £31,849 | £106,427 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change