Detached
WR10
5 beds
4 baths
Main Street, Bishampton, Pershore, Worcestershire WR10
West Midlands, England · WR10
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£49,908
↗ 16%After 5 Years
Change In Property Value
£210,701
↗ 23%After 5 Years
Return On Investment
83%
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 | £52,728 | £53,519 | £54,857 | £56,228 | £57,915 | £275,247 |
| Total Expenses | £42,472 | £42,563 | £42,707 | £42,855 | £43,035 | £213,632 |
| Profit Before Tax | £10,256 | £10,956 | £12,150 | £13,373 | £14,880 | £61,615 |
| Profit After Tax | £8,307 | £8,874 | £9,841 | £10,832 | £12,053 | £49,908 |
| Change In Property Value | £23,125 | £23,703 | £43,732 | £55,856 | £64,285 | £210,701 |
| Net Return | £31,432 | £32,578 | £53,573 | £66,688 | £76,338 | £260,609 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change