Detached
ST3
3 beds
2 baths
Windmill Hill, Rough Close ST3
West Midlands, England · ST3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£27,371
↗ 16%After 5 Years
Change In Property Value
£119,587
↗ 23%After 5 Years
Return On Investment
85%
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 | £29,916 | £30,365 | £31,124 | £31,902 | £32,859 | £156,166 |
| Total Expenses | £24,321 | £24,377 | £24,464 | £24,553 | £24,659 | £122,374 |
| Profit Before Tax | £5,595 | £5,987 | £6,660 | £7,349 | £8,200 | £33,791 |
| Profit After Tax | £4,532 | £4,850 | £5,394 | £5,953 | £6,642 | £27,371 |
| Change In Property Value | £13,125 | £13,453 | £24,821 | £31,702 | £36,486 | £119,587 |
| Net Return | £17,657 | £18,303 | £30,216 | £37,655 | £43,128 | £146,958 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change