Semi Detached
TF9
2 beds
1 bath
Bartons Lane, Market Drayton TF9
West Midlands, England · TF9
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£13,782
↗ 19%After 5 Years
Change In Property Value
£53,529
↗ 23%After 5 Years
Return On Investment
94%
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 | £14,100 | £14,311 | £14,669 | £15,036 | £15,487 | £73,604 |
| Total Expenses | £11,234 | £11,266 | £11,313 | £11,360 | £11,416 | £56,589 |
| Profit Before Tax | £2,866 | £3,045 | £3,356 | £3,676 | £4,071 | £17,015 |
| Profit After Tax | £2,322 | £2,467 | £2,719 | £2,977 | £3,297 | £13,782 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £8,197 | £8,489 | £13,829 | £17,168 | £19,629 | £67,311 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change