Semi Detached ST5 3 beds 1 bath

Chorlton Moss, Baldwins Gate ST5

West Midlands, England · ST5

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£9,240

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£77,447

↗ 23%After 5 Years

Return On Investment

81%

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	£17,340	£17,600	£18,040	£18,491	£19,046	£90,517
Total Expenses	£15,724	£15,761	£15,816	£15,872	£15,938	£79,110
Profit Before Tax	£1,617	£1,839	£2,224	£2,619	£3,108	£11,407
Profit After Tax	£1,309	£1,490	£1,802	£2,122	£2,517	£9,240
Change In Property Value	£8,500	£8,713	£16,075	£20,531	£23,629	£77,447
Net Return	£9,809	£10,202	£17,876	£22,652	£26,146	£86,687
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	9%	17%	21%	24%	81%

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