Semi Detached
TF9
2 beds
1 bath
Eaton-On-Tern, Market Drayton TF9
West Midlands, England · TF9
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£13,638
↗ 20%After 5 Years
Change In Property Value
£55,294
↗ 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 | £11,928 | £12,107 | £12,289 | £12,596 | £12,911 | £61,830 |
| Total Expenses | £8,932 | £8,963 | £8,991 | £9,032 | £9,074 | £44,992 |
| Profit Before Tax | £2,996 | £3,144 | £3,298 | £3,564 | £3,836 | £16,838 |
| Profit After Tax | £2,427 | £2,547 | £2,671 | £2,886 | £3,107 | £13,638 |
| Change In Property Value | £5,625 | £10,378 | £13,255 | £15,255 | £10,781 | £55,294 |
| Net Return | £8,052 | £12,925 | £15,926 | £18,142 | £13,888 | £68,933 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 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