Flat TF1 4 beds 3 baths

Ketley Park Road, Ketley, Telford, Shropshire TF1

West Midlands, England · TF1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-625

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 23%After 5 Years

Return On Investment

74%

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	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£12,746	£12,810	£12,884	£12,960	£13,042	£64,443
Profit Before Tax	£-506	£-387	£-150	£92	£402	£-548
Profit After Tax	£-506	£-387	£-150	£92	£326	£-625
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£5,494	£5,763	£11,197	£14,585	£17,005	£54,044
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	8%	8%	15%	20%	23%	74%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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