Terraced TF9 3 beds 2 baths

Pipe Gate, Market Drayton, Shropshire TF9

West Midlands, England · TF9

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£9,060

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,648	£12,838	£13,159	£13,488	£13,892	£66,024
Total Expenses	£10,890	£10,921	£10,963	£11,007	£11,058	£54,839
Profit Before Tax	£1,758	£1,917	£2,195	£2,480	£2,834	£11,185
Profit After Tax	£1,424	£1,553	£1,778	£2,009	£2,295	£9,060
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£7,174	£7,447	£12,652	£15,898	£18,280	£61,450
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change