Terraced SY7 1 bed 1 bath

Watling Street, Leintwardine SY7

West Midlands, England · SY7

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£8,353

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,862

↗ 23%After 5 Years

Return On Investment

90%

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	£10,140	£10,292	£10,549	£10,813	£11,138	£52,932
Total Expenses	£8,457	£8,484	£8,520	£8,558	£8,601	£42,620
Profit Before Tax	£1,683	£1,808	£2,029	£2,255	£2,537	£10,313
Profit After Tax	£1,363	£1,465	£1,644	£1,827	£2,055	£8,353
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£5,738	£5,949	£9,917	£12,394	£14,217	£48,216
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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