Flat
TF12
2 beds
1 bath
Hockley Road, Broseley, Shropshire. TF12
West Midlands, England · TF12
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£-2,795
↘ -4%After 5 Years
Change In Property Value
£46,696
↗ 23%After 5 Years
Return On Investment
70%
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 | £10,284 | £10,438 | £10,699 | £10,967 | £11,296 | £53,684 |
| Total Expenses | £11,162 | £11,223 | £11,292 | £11,363 | £11,438 | £56,479 |
| Profit Before Tax | £-878 | £-785 | £-593 | £-396 | £-143 | £-2,795 |
| Profit After Tax | £-878 | £-785 | £-593 | £-396 | £-143 | £-2,795 |
| Change In Property Value | £5,125 | £5,253 | £9,692 | £12,379 | £14,247 | £46,696 |
| Net Return | £4,247 | £4,468 | £9,099 | £11,983 | £14,104 | £43,901 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 23% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change