Detached
TF9
4 beds
2 baths
Church Walks, Norton-In-Hales, Market Drayton, Shropshire TF9
West Midlands, England · TF9
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£34,589
↗ 18%After 5 Years
Change In Property Value
£130,976
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,924 | £34,433 | £35,294 | £36,176 | £37,261 | £177,088 |
| Total Expenses | £26,706 | £26,768 | £26,865 | £26,964 | £27,083 | £134,385 |
| Profit Before Tax | £7,218 | £7,665 | £8,429 | £9,212 | £10,178 | £42,703 |
| Profit After Tax | £5,847 | £6,209 | £6,827 | £7,462 | £8,244 | £34,589 |
| Change In Property Value | £14,375 | £14,734 | £27,185 | £34,721 | £39,961 | £130,976 |
| Net Return | £20,222 | £20,943 | £34,012 | £42,183 | £48,205 | £165,566 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change