Detached TF10 2 beds 1 bath

Stafford Road, Newport TF10

West Midlands, England · TF10

Initial Investment

First Year

£69,998First Year

Profit From Rental Income

After 5 Years

£16,570

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,522

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,265	£13,597	£13,937	£66,744
Total Expenses	£9,188	£9,220	£9,249	£9,293	£9,338	£46,287
Profit Before Tax	£3,688	£3,850	£4,016	£4,304	£4,599	£20,457
Profit After Tax	£2,988	£3,118	£3,253	£3,486	£3,725	£16,570
Change In Property Value	£5,750	£10,609	£13,549	£15,594	£11,020	£56,522
Net Return	£8,737	£13,727	£16,802	£19,080	£14,745	£73,092
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	12%	20%	24%	27%	21%	104%

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