Flat
TF9
4 beds
2 baths
Church Walks, Norton-In-Hales, Market Drayton, Shropshire TF9
West Midlands, England · TF9
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£8,974
↗ 5%After 5 Years
Change In Property Value
£130,976
↗ 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 | £28,860 | £29,293 | £30,025 | £30,776 | £31,699 | £150,653 |
| Total Expenses | £27,699 | £27,788 | £27,905 | £28,024 | £28,159 | £139,574 |
| Profit Before Tax | £1,161 | £1,504 | £2,121 | £2,752 | £3,541 | £11,079 |
| Profit After Tax | £940 | £1,219 | £1,718 | £2,229 | £2,868 | £8,974 |
| Change In Property Value | £14,375 | £14,734 | £27,185 | £34,721 | £39,961 | £130,976 |
| Net Return | £15,315 | £15,953 | £28,903 | £36,951 | £42,829 | £139,950 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 23% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change