Detached
TF9
3 beds
2 baths
High Heath, Market Drayton TF9
West Midlands, England · TF9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£39,596
↗ 27%After 5 Years
Change In Property Value
£110,589
↗ 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 | £26,556 | £26,954 | £27,359 | £28,043 | £28,744 | £137,655 |
| Total Expenses | £17,634 | £17,687 | £17,737 | £17,816 | £17,897 | £88,772 |
| Profit Before Tax | £8,922 | £9,268 | £9,621 | £10,226 | £10,847 | £48,884 |
| Profit After Tax | £7,227 | £7,507 | £7,793 | £8,283 | £8,786 | £39,596 |
| Change In Property Value | £11,250 | £20,756 | £26,510 | £30,511 | £21,561 | £110,589 |
| Net Return | £18,477 | £28,263 | £34,304 | £38,794 | £30,347 | £150,184 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 23% | 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