Detached SY4 2 beds 2 baths

The Cottage, The Hollies, Noble Street, Wem SY4

West Midlands, England · SY4

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£10,669

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£36,863

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,815	£9,035	£9,261	£44,351
Total Expenses	£6,182	£6,207	£6,230	£6,263	£6,296	£31,179
Profit Before Tax	£2,374	£2,477	£2,584	£2,772	£2,965	£13,172
Profit After Tax	£1,923	£2,006	£2,093	£2,245	£2,401	£10,669
Change In Property Value	£3,750	£6,919	£8,837	£10,170	£7,187	£36,863
Net Return	£5,673	£8,925	£10,930	£12,416	£9,588	£47,532
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	19%	24%	27%	21%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change