Detached TF9 3 beds 1 bath

Lower Road, Ashley TF9

West Midlands, England · TF9

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£18,960

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 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	£21,372	£21,693	£22,235	£22,791	£23,474	£111,565
Total Expenses	£17,515	£17,559	£17,624	£17,690	£17,769	£88,158
Profit Before Tax	£3,857	£4,134	£4,611	£5,100	£5,705	£23,407
Profit After Tax	£3,124	£3,348	£3,735	£4,131	£4,621	£18,960
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£12,499	£12,958	£21,464	£26,776	£30,683	£104,379
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	10%	11%	18%	22%	26%	87%

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