Flat TF6 3 beds 2 baths

Wellington, Telford TF6

West Midlands, England · TF6

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£2,142

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 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	£17,568	£17,832	£18,277	£18,734	£19,296	£91,707
Total Expenses	£17,643	£17,715	£17,803	£17,893	£17,991	£89,045
Profit Before Tax	£-75	£116	£474	£842	£1,305	£2,662
Profit After Tax	£-75	£94	£384	£682	£1,057	£2,142
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£8,675	£9,063	£16,932	£21,816	£25,381	£81,867
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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