Flat
SY4
2 beds
1 bath
The Cottage, The Hollies, Noble Street, Wem SY4
West Midlands, England · SY4
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-4,851
↘ -11%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
64%
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 | £7,524 | £7,637 | £7,828 | £8,023 | £8,264 | £39,276 |
| Total Expenses | £8,704 | £8,761 | £8,823 | £8,886 | £8,953 | £44,127 |
| Profit Before Tax | £-1,180 | £-1,124 | £-995 | £-863 | £-689 | £-4,851 |
| Profit After Tax | £-1,180 | £-1,124 | £-995 | £-863 | £-689 | £-4,851 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £2,570 | £2,720 | £6,097 | £8,195 | £9,736 | £29,317 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -11% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 21% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change