Detached
WR8
3 beds
2 baths
Pershore Road, Earls Croome, Worcester WR8
West Midlands, England · WR8
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£31,622
↗ 16%After 5 Years
Change In Property Value
£136,671
↗ 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 | £34,200 | £34,713 | £35,581 | £36,470 | £37,564 | £178,529 |
| Total Expenses | £27,725 | £27,788 | £27,885 | £27,985 | £28,105 | £139,489 |
| Profit Before Tax | £6,475 | £6,925 | £7,696 | £8,485 | £9,459 | £39,040 |
| Profit After Tax | £5,245 | £5,609 | £6,233 | £6,873 | £7,662 | £31,622 |
| Change In Property Value | £15,000 | £15,375 | £28,367 | £36,231 | £41,698 | £136,671 |
| Net Return | £20,245 | £20,984 | £34,600 | £43,104 | £49,360 | £168,293 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 25% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change