Detached
TF9
3 beds
1 bath
Station Road, Hodnet TF9
West Midlands, England · TF9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£23,436
↗ 18%After 5 Years
Change In Property Value
£91,114
↗ 23%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,604 | £23,958 | £24,557 | £25,171 | £25,926 | £123,216 |
| Total Expenses | £18,730 | £18,777 | £18,848 | £18,920 | £19,006 | £94,282 |
| Profit Before Tax | £4,874 | £5,181 | £5,709 | £6,251 | £6,920 | £28,934 |
| Profit After Tax | £3,948 | £4,196 | £4,624 | £5,063 | £5,605 | £23,436 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £13,948 | £14,446 | £23,536 | £29,217 | £33,404 | £114,550 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change