Flat TF6 3 beds 1 bath

35, Great Bolas, Telford TF6

West Midlands, England · TF6

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£1,162

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£72,891

↗ 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	£16,056	£16,297	£16,704	£17,122	£17,636	£83,814
Total Expenses	£16,302	£16,372	£16,455	£16,541	£16,635	£82,305
Profit Before Tax	£-246	£-75	£249	£581	£1,000	£1,510
Profit After Tax	£-246	£-75	£202	£470	£810	£1,162
Change In Property Value	£8,000	£8,200	£15,129	£19,323	£22,239	£72,891
Net Return	£7,754	£8,125	£15,331	£19,794	£23,050	£74,053
Return From Rental Income (%)	0%	0%	0%	0%	1%	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