Flat TF13 1 bed 1 bath

St. Milburga's Row, Much Wenlock TF13

West Midlands, England · TF13

Initial Investment

First Year

£59,485First Year

Profit From Rental Income

After 5 Years

£-2,380

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£44,407

↗ 23%After 5 Years

Return On Investment

71%

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	£9,948	£10,097	£10,350	£10,608	£10,927	£51,930
Total Expenses	£10,729	£10,790	£10,859	£10,928	£11,003	£54,309
Profit Before Tax	£-781	£-693	£-509	£-320	£-76	£-2,380
Profit After Tax	£-781	£-693	£-509	£-320	£-76	£-2,380
Change In Property Value	£4,874	£4,996	£9,217	£11,772	£13,548	£44,407
Net Return	£4,092	£4,302	£8,708	£11,452	£13,472	£42,027
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	7%	15%	19%	23%	71%

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