Flat
TF9
3 beds
2 baths
Frogmore Road, Market Drayton, Shropshire TF9
West Midlands, England · TF9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£14,257
↗ 14%After 5 Years
Change In Property Value
£79,870
↗ 25%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,220 | £17,478 | £17,740 | £18,184 | £18,639 | £89,261 |
| Total Expenses | £14,179 | £14,255 | £14,322 | £14,408 | £14,496 | £71,660 |
| Profit Before Tax | £3,041 | £3,224 | £3,419 | £3,776 | £4,142 | £17,602 |
| Profit After Tax | £2,463 | £2,611 | £2,769 | £3,058 | £3,355 | £14,257 |
| Change In Property Value | £8,125 | £14,991 | £19,146 | £22,036 | £15,572 | £79,870 |
| Net Return | £10,588 | £17,602 | £21,915 | £25,094 | £18,927 | £94,127 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 17% | 21% | 25% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change