Semi Detached TF8 2 beds 1 bath

Carpenters Row, Wellington Road, Coalbrookdale, Telford, Shropshire TF8

West Midlands, England · TF8

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£11,314

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£52,837

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,968	£11,133	£11,300	£11,582	£11,872	£56,854
Total Expenses	£8,514	£8,543	£8,570	£8,609	£8,649	£42,886
Profit Before Tax	£2,454	£2,589	£2,729	£2,973	£3,223	£13,968
Profit After Tax	£1,987	£2,097	£2,211	£2,408	£2,611	£11,314
Change In Property Value	£5,375	£9,917	£12,666	£14,577	£10,301	£52,837
Net Return	£7,362	£12,014	£14,877	£16,986	£12,912	£64,151
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	98%

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