Flat ST6 2 beds 1 bath

Fielden Close, Milton, . ST6

West Midlands, England · ST6

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£11,008

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£51,252

↗ 23%After 5 Years

Return On Investment

91%

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	£14,616	£14,835	£15,206	£15,586	£16,054	£76,298
Total Expenses	£12,388	£12,456	£12,536	£12,618	£12,708	£62,707
Profit Before Tax	£2,228	£2,379	£2,670	£2,968	£3,346	£13,590
Profit After Tax	£1,804	£1,927	£2,162	£2,404	£2,710	£11,008
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£7,429	£7,692	£12,800	£15,991	£18,347	£62,260
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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