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
£4,849
↗ 5%After 5 Years
Change In Property Value
£74,030
↗ 23%After 5 Years
Return On Investment
77%
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 | £17,915 | £18,363 | £18,914 | £89,891 |
| Total Expenses | £16,616 | £16,688 | £16,775 | £16,864 | £16,961 | £83,904 |
| Profit Before Tax | £604 | £790 | £1,140 | £1,500 | £1,953 | £5,987 |
| Profit After Tax | £489 | £640 | £924 | £1,215 | £1,582 | £4,849 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £8,614 | £8,968 | £16,289 | £20,840 | £24,168 | £78,879 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 24% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change