Flat
TF9
1 bed
1 bath
Shropshire Street, Market Drayton, Shropshire TF9
West Midlands, England · TF9
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-5,859
↘ -21%After 5 Years
Change In Property Value
£20,501
↗ 23%After 5 Years
Return On Investment
52%
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 | £4,776 | £4,848 | £4,969 | £5,093 | £5,246 | £24,931 |
| Total Expenses | £6,048 | £6,102 | £6,157 | £6,213 | £6,271 | £30,790 |
| Profit Before Tax | £-1,272 | £-1,254 | £-1,188 | £-1,120 | £-1,025 | £-5,859 |
| Profit After Tax | £-1,272 | £-1,254 | £-1,188 | £-1,120 | £-1,025 | £-5,859 |
| Change In Property Value | £2,250 | £2,306 | £4,255 | £5,435 | £6,255 | £20,501 |
| Net Return | £978 | £1,052 | £3,067 | £4,315 | £5,230 | £14,642 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 3% | 4% | 11% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change