Flat
TF9
4 beds
2 baths
Hatton Road, Hinstock TF9
West Midlands, England · TF9
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£16,569
↗ 6%After 5 Years
Change In Property Value
£187,923
↗ 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 | £41,412 | £42,033 | £43,084 | £44,161 | £45,486 | £216,176 |
| Total Expenses | £38,873 | £38,981 | £39,129 | £39,281 | £39,456 | £195,720 |
| Profit Before Tax | £2,539 | £3,052 | £3,955 | £4,880 | £6,030 | £20,456 |
| Profit After Tax | £2,057 | £2,472 | £3,203 | £3,953 | £4,884 | £16,569 |
| Change In Property Value | £20,625 | £21,141 | £39,004 | £49,817 | £57,335 | £187,923 |
| Net Return | £22,682 | £23,613 | £42,208 | £53,770 | £62,220 | £204,492 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change