Semi Detached
TF9
3 beds
1 bath
Church Road, Ashley TF9
West Midlands, England · TF9
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£12,044
↗ 11%After 5 Years
Change In Property Value
£78,586
↗ 23%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,288 | £18,562 | £19,026 | £19,502 | £20,087 | £95,466 |
| Total Expenses | £16,017 | £16,056 | £16,113 | £16,171 | £16,240 | £80,597 |
| Profit Before Tax | £2,271 | £2,507 | £2,914 | £3,331 | £3,847 | £14,869 |
| Profit After Tax | £1,840 | £2,030 | £2,360 | £2,698 | £3,116 | £12,044 |
| Change In Property Value | £8,625 | £8,841 | £16,311 | £20,833 | £23,977 | £78,586 |
| Net Return | £10,465 | £10,871 | £18,671 | £23,531 | £27,092 | £90,630 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change