Detached WS13 3 beds 1 bath

Dam Street, Lichfield WS13

West Midlands, England · WS13

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£34,411

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£148,060

↗ 23%After 5 Years

Return On Investment

84%

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	£37,044	£37,600	£38,540	£39,503	£40,688	£193,375
Total Expenses	£29,993	£30,060	£30,165	£30,272	£30,401	£150,892
Profit Before Tax	£7,051	£7,539	£8,375	£9,231	£10,287	£42,483
Profit After Tax	£5,711	£6,107	£6,784	£7,477	£8,332	£34,411
Change In Property Value	£16,250	£16,656	£30,731	£39,250	£45,173	£148,060
Net Return	£21,961	£22,763	£37,514	£46,727	£53,506	£182,471
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	10%	11%	17%	22%	25%	84%

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