Flat
TF9
3 beds
1 bath
St. Marys Street, Market Drayton TF9
West Midlands, England · TF9
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£8,043
↗ 9%After 5 Years
Change In Property Value
£62,641
↗ 23%After 5 Years
Return On Investment
83%
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 | £15,948 | £16,187 | £16,592 | £17,007 | £17,517 | £83,251 |
| Total Expenses | £14,505 | £14,575 | £14,659 | £14,744 | £14,838 | £73,321 |
| Profit Before Tax | £1,443 | £1,612 | £1,933 | £2,263 | £2,679 | £9,929 |
| Profit After Tax | £1,168 | £1,306 | £1,566 | £1,833 | £2,170 | £8,043 |
| Change In Property Value | £6,875 | £7,047 | £13,001 | £16,606 | £19,112 | £62,641 |
| Net Return | £8,043 | £8,352 | £14,567 | £18,438 | £21,282 | £70,684 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change