Detached
ST18
3 beds
1 bath
Tolldish Lane, Great Haywood, Stafford ST18
Initial Investment
£125,550First YearProfit From Rental Income
£12,080
↗ 10%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
49%
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 | £14,244 | £14,529 | £14,892 | £15,264 | £15,646 | £74,575 |
| Total Expenses | £11,843 | £11,883 | £11,930 | £11,978 | £12,027 | £59,662 |
| Profit Before Tax | £2,401 | £2,646 | £2,962 | £3,286 | £3,619 | £14,913 |
| Profit After Tax | £1,945 | £2,143 | £2,399 | £2,662 | £2,931 | £12,080 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £6,945 | £7,243 | £12,803 | £16,187 | £18,553 | £61,731 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change