Flat
TF8
1 bed
1 bath
Carpenters Row, Wellington Road, Coalbrookdale, Telford, Shropshire TF8
West Midlands, England · TF8
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£2,055
↗ 4%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
78%
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 | £10,152 | £10,304 | £10,562 | £10,826 | £11,151 | £52,995 |
| Total Expenses | £9,958 | £10,020 | £10,088 | £10,159 | £10,234 | £50,458 |
| Profit Before Tax | £194 | £285 | £474 | £667 | £917 | £2,536 |
| Profit After Tax | £157 | £231 | £384 | £541 | £743 | £2,055 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £4,532 | £4,715 | £8,657 | £11,108 | £12,905 | £41,917 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 8% | 9% | 16% | 21% | 24% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change