Flat
SY4
1 bed
1 bath
Noble Street, Wem, Shrewsbury, Shropshire SY4
West Midlands, England · SY4
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£-6,523
↘ -20%After 5 Years
Change In Property Value
£23,917
↗ 23%After 5 Years
Return On Investment
54%
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 | £5,268 | £5,347 | £5,481 | £5,618 | £5,786 | £27,500 |
| Total Expenses | £6,693 | £6,747 | £6,803 | £6,860 | £6,920 | £34,023 |
| Profit Before Tax | £-1,425 | £-1,400 | £-1,322 | £-1,243 | £-1,134 | £-6,523 |
| Profit After Tax | £-1,425 | £-1,400 | £-1,322 | £-1,243 | £-1,134 | £-6,523 |
| Change In Property Value | £2,625 | £2,691 | £4,964 | £6,340 | £7,297 | £23,917 |
| Net Return | £1,200 | £1,291 | £3,642 | £5,098 | £6,163 | £17,394 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 19% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change