Detached
TF8
2 beds
1 bath
Ladywood, Ironbridge TF8
West Midlands, England · TF8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£7,421
↗ 14%After 5 Years
Change In Property Value
£38,723
↗ 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 | £9,684 | £9,829 | £10,075 | £10,327 | £10,637 | £50,552 |
| Total Expenses | £8,213 | £8,239 | £8,274 | £8,311 | £8,352 | £41,390 |
| Profit Before Tax | £1,471 | £1,590 | £1,801 | £2,016 | £2,284 | £9,162 |
| Profit After Tax | £1,191 | £1,288 | £1,458 | £1,633 | £1,850 | £7,421 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £5,441 | £5,644 | £9,496 | £11,899 | £13,665 | £46,145 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change