Detached
ST18
4 beds
2 baths
Sandon Bank, Stafford ST18
Initial Investment
£378,524First YearProfit From Rental Income
£31,711
↗ 8%After 5 Years
Change In Property Value
£118,169
↗ 20%After 5 Years
Return On Investment
40%
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 | £33,912 | £34,590 | £35,455 | £36,341 | £37,250 | £177,549 |
| Total Expenses | £27,498 | £27,577 | £27,674 | £27,774 | £27,875 | £138,399 |
| Profit Before Tax | £6,414 | £7,013 | £7,781 | £8,567 | £9,374 | £39,150 |
| Profit After Tax | £5,195 | £5,681 | £6,302 | £6,940 | £7,593 | £31,711 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £37,179 | £118,169 |
| Net Return | £17,095 | £17,819 | £31,064 | £39,130 | £44,773 | £149,880 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change