Detached
TF6
3 beds
2 baths
Wellington, Telford TF6
West Midlands, England · TF6
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£29,001
↗ 26%After 5 Years
Change In Property Value
£86,013
↗ 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 | £20,304 | £20,609 | £20,918 | £21,441 | £21,977 | £105,248 |
| Total Expenses | £13,792 | £13,835 | £13,876 | £13,939 | £14,003 | £69,443 |
| Profit Before Tax | £6,512 | £6,774 | £7,042 | £7,502 | £7,974 | £35,804 |
| Profit After Tax | £5,275 | £5,487 | £5,704 | £6,077 | £6,459 | £29,001 |
| Change In Property Value | £8,750 | £16,144 | £20,619 | £23,731 | £16,770 | £86,013 |
| Net Return | £14,025 | £21,631 | £26,323 | £29,807 | £23,229 | £115,015 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change