Detached
TF9
3 beds
1 bath
Station Road, Hodnet TF9
West Midlands, England · TF9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£20,377
↗ 16%After 5 Years
Change In Property Value
£91,114
↗ 23%After 5 Years
Return On Investment
87%
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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £18,650 | £18,696 | £18,764 | £18,835 | £18,918 | £93,863 |
| Profit Before Tax | £4,150 | £4,446 | £4,956 | £5,479 | £6,125 | £25,156 |
| Profit After Tax | £3,362 | £3,602 | £4,015 | £4,438 | £4,961 | £20,377 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £13,362 | £13,852 | £22,926 | £28,592 | £32,760 | £111,491 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change