Flat
TF9
3 beds
1 bath
Station Road, Hodnet TF9
West Midlands, England · TF9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£3,666
↗ 3%After 5 Years
Change In Property Value
£91,114
↗ 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 | £20,076 | £20,377 | £20,887 | £21,409 | £22,051 | £104,799 |
| Total Expenses | £19,878 | £19,954 | £20,048 | £20,144 | £20,251 | £100,273 |
| Profit Before Tax | £198 | £423 | £839 | £1,265 | £1,800 | £4,526 |
| Profit After Tax | £161 | £343 | £680 | £1,025 | £1,458 | £3,666 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £10,161 | £10,593 | £19,591 | £25,179 | £29,257 | £94,780 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change