Semi Detached
TF9
3 beds
1 bath
Church Road, Ashley TF9
West Midlands, England · TF9
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£22,035
↗ 20%After 5 Years
Change In Property Value
£84,785
↗ 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 | £18,288 | £18,562 | £18,841 | £19,312 | £19,795 | £94,797 |
| Total Expenses | £13,429 | £13,469 | £13,507 | £13,565 | £13,624 | £67,594 |
| Profit Before Tax | £4,859 | £5,093 | £5,334 | £5,747 | £6,171 | £27,203 |
| Profit After Tax | £3,936 | £4,126 | £4,320 | £4,655 | £4,998 | £22,035 |
| Change In Property Value | £8,625 | £15,913 | £20,325 | £23,392 | £16,530 | £84,785 |
| Net Return | £12,561 | £20,039 | £24,645 | £28,047 | £21,529 | £106,819 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change