Flat
SY3
1 bed
1 bath
Racecourse Lane, Bicton Heath, Shrewsbury, Shropshire SY3
West Midlands, England · SY3
View property listing
Initial Investment
£46,750First YearProfit From Rental Income
£672
↗ 1%After 5 Years
Change In Property Value
£34,737
↗ 23%After 5 Years
Return On Investment
76%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,844 | £8,977 | £9,201 | £9,431 | £9,714 | £46,167 |
| Total Expenses | £8,935 | £8,994 | £9,060 | £9,126 | £9,197 | £45,312 |
| Profit Before Tax | £-91 | £-17 | £142 | £305 | £517 | £855 |
| Profit After Tax | £-91 | £-17 | £115 | £247 | £419 | £672 |
| Change In Property Value | £3,813 | £3,908 | £7,210 | £9,209 | £10,598 | £34,737 |
| Net Return | £3,722 | £3,890 | £7,325 | £9,455 | £11,017 | £35,409 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 24% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change