Detached ST4 2 beds 1 bath

Werburgh Drive, Trentham ST4

West Midlands, England · ST4

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£16,418

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£75,169

↗ 23%After 5 Years

Return On Investment

88%

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	£18,804	£19,086	£19,563	£20,052	£20,654	£98,159
Total Expenses	£15,473	£15,513	£15,571	£15,631	£15,702	£77,891
Profit Before Tax	£3,331	£3,573	£3,992	£4,421	£4,952	£20,269
Profit After Tax	£2,698	£2,894	£3,233	£3,581	£4,011	£16,418
Change In Property Value	£8,250	£8,456	£15,602	£19,927	£22,934	£75,169
Net Return	£10,948	£11,351	£18,835	£23,508	£26,945	£91,587
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	18%	23%	26%	88%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change