Detached
ST13
2 beds
0 baths
Naychurch Toll House, Upper Hulme, Leek, Staffordshire ST13
Initial Investment
£90,775First YearProfit From Rental Income
£8,372
↗ 9%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
50%
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 | £10,536 | £10,747 | £11,015 | £11,291 | £11,573 | £55,162 |
| Total Expenses | £8,893 | £8,926 | £8,964 | £9,002 | £9,041 | £44,826 |
| Profit Before Tax | £1,643 | £1,821 | £2,052 | £2,289 | £2,532 | £10,336 |
| Profit After Tax | £1,330 | £1,475 | £1,662 | £1,854 | £2,051 | £8,372 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £5,030 | £5,249 | £9,361 | £11,862 | £13,611 | £45,113 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change