Detached
SY10
6 beds
2 baths
Trefonen, Oswestry, Shropshire SY10
Initial Investment
£378,524First YearProfit From Rental Income
£20,353
↗ 5%After 5 Years
Change In Property Value
£118,169
↗ 20%After 5 Years
Return On Investment
37%
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 | £30,936 | £31,555 | £32,344 | £33,152 | £33,981 | £161,967 |
| Total Expenses | £27,200 | £27,274 | £27,363 | £27,455 | £27,549 | £136,841 |
| Profit Before Tax | £3,736 | £4,281 | £4,980 | £5,697 | £6,432 | £25,127 |
| Profit After Tax | £3,026 | £3,468 | £4,034 | £4,615 | £5,210 | £20,353 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £37,179 | £118,169 |
| Net Return | £14,926 | £15,606 | £28,796 | £36,805 | £42,390 | £138,522 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change