Terraced
TF9
1 bed
1 bath
London Road, Knighton TF9
West Midlands, England · TF9
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,665
↗ 21%After 5 Years
Change In Property Value
£40,549
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,072 | £9,208 | £9,346 | £9,580 | £9,819 | £47,025 |
| Total Expenses | £6,716 | £6,742 | £6,766 | £6,800 | £6,835 | £33,859 |
| Profit Before Tax | £2,356 | £2,466 | £2,580 | £2,780 | £2,985 | £13,166 |
| Profit After Tax | £1,908 | £1,997 | £2,090 | £2,252 | £2,418 | £10,665 |
| Change In Property Value | £4,125 | £7,611 | £9,720 | £11,187 | £7,906 | £40,549 |
| Net Return | £6,033 | £9,608 | £11,810 | £13,439 | £10,323 | £51,214 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change