Flat
TF9
3 beds
2 baths
Frogmore Road, Market Drayton, Shropshire TF9
West Midlands, England · TF9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£26,844
↗ 26%After 5 Years
Change In Property Value
£74,030
↗ 23%After 5 Years
Return On Investment
99%
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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £18,194 | £18,297 | £18,420 | £18,546 | £18,685 | £92,143 |
| Profit Before Tax | £5,806 | £6,063 | £6,549 | £7,047 | £7,676 | £33,140 |
| Profit After Tax | £4,703 | £4,911 | £5,304 | £5,708 | £6,218 | £26,844 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £12,828 | £13,239 | £20,670 | £25,333 | £28,804 | £100,874 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change