Terraced SY3 1 bed 1 bath

Racecourse Lane, Bicton Heath, Shrewsbury, Shropshire SY3

West Midlands, England · SY3

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£6,766

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,826

↗ 23%After 5 Years

Return On Investment

89%

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	£8,604	£8,733	£8,951	£9,175	£9,450	£44,914
Total Expenses	£7,252	£7,277	£7,309	£7,342	£7,381	£36,561
Profit Before Tax	£1,352	£1,457	£1,642	£1,833	£2,070	£8,353
Profit After Tax	£1,095	£1,180	£1,330	£1,484	£1,677	£6,766
Change In Property Value	£3,713	£3,805	£7,021	£8,967	£10,320	£33,826
Net Return	£4,808	£4,985	£8,351	£10,452	£11,997	£40,592
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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