Terraced
SY3
1 bed
1 bath
Racecourse Lane, Bicton Heath, Shrewsbury, Shropshire SY3
West Midlands, England · SY3
View property listing
Initial Investment
£46,750First YearProfit From Rental Income
£7,986
↗ 17%After 5 Years
Change In Property Value
£37,477
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,932 | £8,051 | £8,172 | £8,376 | £8,585 | £41,116 |
| Total Expenses | £6,200 | £6,224 | £6,247 | £6,278 | £6,309 | £31,257 |
| Profit Before Tax | £1,732 | £1,827 | £1,925 | £2,099 | £2,276 | £9,859 |
| Profit After Tax | £1,403 | £1,480 | £1,559 | £1,700 | £1,844 | £7,986 |
| Change In Property Value | £3,813 | £7,034 | £8,984 | £10,340 | £7,307 | £37,477 |
| Net Return | £5,216 | £8,514 | £10,543 | £12,040 | £9,151 | £45,463 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change