Terraced
TF8
2 beds
1 bath
Carpenters Row, Wellington Road, Coalbrookdale, Telford, Shropshire TF8
West Midlands, England · TF8
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£12,946
↗ 20%After 5 Years
Change In Property Value
£52,837
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,745 | £12,038 | £12,339 | £59,093 |
| Total Expenses | £8,558 | £8,587 | £8,615 | £8,655 | £8,695 | £43,110 |
| Profit Before Tax | £2,842 | £2,984 | £3,130 | £3,384 | £3,644 | £15,983 |
| Profit After Tax | £2,302 | £2,417 | £2,535 | £2,741 | £2,951 | £12,946 |
| Change In Property Value | £5,375 | £9,917 | £12,666 | £14,577 | £10,301 | £52,837 |
| Net Return | £7,677 | £12,334 | £15,201 | £17,318 | £13,253 | £65,783 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change