Detached TF9 4 beds 2 baths

High Heath, Hinstock, Market Drayton, Shropshire TF9

West Midlands, England · TF9

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£60,429

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£165,883

↗ 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	£39,828	£40,425	£41,032	£42,058	£43,109	£206,452
Total Expenses	£26,201	£26,273	£26,344	£26,457	£26,573	£131,848
Profit Before Tax	£13,627	£14,152	£14,688	£15,601	£16,536	£74,604
Profit After Tax	£11,038	£11,463	£11,897	£12,636	£13,394	£60,429
Change In Property Value	£16,875	£31,134	£39,766	£45,766	£32,342	£165,883
Net Return	£27,913	£42,598	£51,663	£58,403	£45,736	£226,312
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	12%	19%	23%	26%	20%	101%

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