Flat TF9 3 beds 1 bath

Church Road, Ashley TF9

West Midlands, England · TF9

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£1,464

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£76,308

↗ 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	£16,764	£17,015	£17,441	£17,877	£18,413	£87,510
Total Expenses	£16,968	£17,039	£17,124	£17,212	£17,308	£85,650
Profit Before Tax	£-204	£-23	£317	£665	£1,105	£1,860
Profit After Tax	£-204	£-23	£257	£539	£895	£1,464
Change In Property Value	£8,375	£8,584	£15,838	£20,229	£23,282	£76,308
Net Return	£8,171	£8,561	£16,095	£20,768	£24,177	£77,772
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	8%	8%	15%	20%	23%	74%

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