Detached
TF9
4 beds
2 baths
High Heath, Hinstock, Market Drayton, Shropshire TF9
West Midlands, England · TF9
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£40,988
↗ 18%After 5 Years
Change In Property Value
£153,755
↗ 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 | £39,828 | £40,425 | £41,436 | £42,472 | £43,746 | £207,908 |
| Total Expenses | £31,263 | £31,335 | £31,446 | £31,561 | £31,699 | £157,305 |
| Profit Before Tax | £8,565 | £9,091 | £9,990 | £10,911 | £12,047 | £50,603 |
| Profit After Tax | £6,937 | £7,364 | £8,092 | £8,838 | £9,758 | £40,988 |
| Change In Property Value | £16,875 | £17,297 | £31,913 | £40,760 | £46,911 | £153,755 |
| Net Return | £23,812 | £24,660 | £40,004 | £49,598 | £56,669 | £194,743 |
| 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