Flat
TF8
2 beds
1 bath
Ladywood, Ironbridge TF8
West Midlands, England · TF8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-4,083
↘ -8%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
67%
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 | £8,532 | £8,660 | £8,876 | £9,098 | £9,371 | £44,538 |
| Total Expenses | £9,598 | £9,657 | £9,721 | £9,787 | £9,857 | £48,621 |
| Profit Before Tax | £-1,066 | £-997 | £-845 | £-689 | £-486 | £-4,083 |
| Profit After Tax | £-1,066 | £-997 | £-845 | £-689 | £-486 | £-4,083 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £3,184 | £3,359 | £7,192 | £9,576 | £11,329 | £34,641 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 22% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change