Semi Detached
ST21
3 beds
1 bath
Cash Lane, Eccleshall, Stafford, Staffordshire ST21
Initial Investment
£284,149First YearProfit From Rental Income
£29,996
↗ 11%After 5 Years
Change In Property Value
£93,344
↗ 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 | £28,200 | £28,764 | £29,483 | £30,220 | £30,976 | £147,643 |
| Total Expenses | £21,967 | £22,035 | £22,118 | £22,202 | £22,289 | £110,611 |
| Profit Before Tax | £6,233 | £6,729 | £7,365 | £8,018 | £8,687 | £37,032 |
| Profit After Tax | £5,049 | £5,450 | £5,966 | £6,494 | £7,036 | £29,996 |
| Change In Property Value | £9,400 | £9,588 | £19,560 | £25,427 | £29,369 | £93,344 |
| Net Return | £14,449 | £15,038 | £25,525 | £31,922 | £36,405 | £123,339 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 11% |
| 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