Flat TF8 2 beds 1 bath

Carpenters Row, Wellington Road, Coalbrookdale, Telford, Shropshire TF8

West Midlands, England · TF8

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£4,441

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£48,974

↗ 23%After 5 Years

Return On Investment

82%

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	£12,468	£12,655	£12,971	£13,296	£13,695	£65,085
Total Expenses	£11,777	£11,842	£11,916	£11,993	£12,075	£59,602
Profit Before Tax	£691	£813	£1,055	£1,303	£1,619	£5,482
Profit After Tax	£560	£659	£855	£1,056	£1,312	£4,441
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£5,935	£6,168	£11,019	£14,038	£16,254	£53,414
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%

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