Flat
TF9
2 beds
1 bath
Bartons Lane, Market Drayton TF9
West Midlands, England · TF9
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-1,619
↘ -2%After 5 Years
Change In Property Value
£54,668
↗ 23%After 5 Years
Return On Investment
73%
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 | £12,012 | £12,192 | £12,497 | £12,809 | £13,194 | £62,704 |
| Total Expenses | £12,723 | £12,787 | £12,861 | £12,936 | £13,017 | £64,324 |
| Profit Before Tax | £-711 | £-595 | £-364 | £-126 | £177 | £-1,619 |
| Profit After Tax | £-711 | £-595 | £-364 | £-126 | £177 | £-1,619 |
| Change In Property Value | £6,000 | £6,150 | £11,347 | £14,492 | £16,679 | £54,668 |
| Net Return | £5,289 | £5,555 | £10,983 | £14,366 | £16,856 | £53,049 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 7% | 8% | 15% | 20% | 23% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change