Flat TF10 2 beds 1 bath

Stafford Road, Newport TF10

West Midlands, England · TF10

Initial Investment

First Year

£69,998First Year

Profit From Rental Income

After 5 Years

£-1,833

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£52,389

↗ 23%After 5 Years

Return On Investment

72%

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	£11,544	£11,717	£12,010	£12,310	£12,680	£60,261
Total Expenses	£12,279	£12,343	£12,415	£12,489	£12,568	£62,095
Profit Before Tax	£-735	£-626	£-405	£-179	£111	£-1,833
Profit After Tax	£-735	£-626	£-405	£-179	£111	£-1,833
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,389
Net Return	£5,014	£5,268	£10,469	£13,710	£16,095	£50,556
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	7%	8%	15%	20%	23%	72%

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