Flat TF9 4 beds 2 baths

High Heath, Hinstock, Market Drayton, Shropshire TF9

West Midlands, England · TF9

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£19,209

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£153,755

↗ 23%After 5 Years

Return On Investment

77%

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	£35,772	£36,309	£37,216	£38,147	£39,291	£186,735
Total Expenses	£32,358	£32,457	£32,591	£32,728	£32,885	£163,020
Profit Before Tax	£3,414	£3,851	£4,625	£5,419	£6,406	£23,715
Profit After Tax	£2,765	£3,119	£3,746	£4,389	£5,189	£19,209
Change In Property Value	£16,875	£17,297	£31,913	£40,760	£46,911	£153,755
Net Return	£19,640	£20,416	£35,659	£45,149	£52,099	£172,964
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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