Detached
SY11
5 beds
4 baths
West Felton, Oswestry, Shropshire SY11
Initial Investment
£535,549First YearProfit From Rental Income
£28,084
↗ 5%After 5 Years
Change In Property Value
£158,883
↗ 20%After 5 Years
Return On Investment
35%
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 | £41,592 | £42,424 | £43,484 | £44,572 | £45,686 | £217,758 |
| Total Expenses | £36,399 | £36,494 | £36,611 | £36,730 | £36,852 | £183,087 |
| Profit Before Tax | £5,193 | £5,930 | £6,874 | £7,841 | £8,833 | £34,671 |
| Profit After Tax | £4,206 | £4,803 | £5,568 | £6,351 | £7,155 | £28,084 |
| Change In Property Value | £16,000 | £16,320 | £33,293 | £43,281 | £49,989 | £158,883 |
| Net Return | £20,206 | £21,123 | £38,861 | £49,632 | £57,144 | £186,966 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change