Detached
TF9
3 beds
1 bath
Station Road, Hodnet TF9
West Midlands, England · TF9
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£38,195
↗ 27%After 5 Years
Change In Property Value
£106,902
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,668 | £26,053 | £26,444 | £27,105 | £27,783 | £133,052 |
| Total Expenses | £17,063 | £17,114 | £17,163 | £17,240 | £17,318 | £85,898 |
| Profit Before Tax | £8,605 | £8,939 | £9,281 | £9,865 | £10,464 | £47,154 |
| Profit After Tax | £6,970 | £7,241 | £7,517 | £7,991 | £8,476 | £38,195 |
| Change In Property Value | £10,875 | £20,064 | £25,627 | £29,494 | £20,842 | £106,902 |
| Net Return | £17,845 | £27,305 | £33,144 | £37,485 | £29,318 | £145,097 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change