Flat
WR11
4 beds
4 baths
Cleeve Prior, Evesham, Worcestershire WR11
West Midlands, England · WR11
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£121,549
↗ 22%After 5 Years
Change In Property Value
£341,678
↗ 23%After 5 Years
Return On Investment
85%
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 | £97,500 | £98,963 | £101,437 | £103,972 | £107,092 | £508,963 |
| Total Expenses | £71,263 | £71,455 | £71,745 | £72,043 | £72,397 | £358,902 |
| Profit Before Tax | £26,238 | £27,508 | £29,691 | £31,930 | £34,695 | £150,061 |
| Profit After Tax | £21,252 | £22,281 | £24,050 | £25,863 | £28,103 | £121,549 |
| Change In Property Value | £37,500 | £38,438 | £70,917 | £90,577 | £104,246 | £341,678 |
| Net Return | £58,752 | £60,719 | £94,967 | £116,440 | £132,348 | £463,227 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 11% | 18% | 21% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change