Semi Detached
TF9
3 beds
1 bath
Church Road, Ashley TF9
West Midlands, England · TF9
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£11,641
↗ 11%After 5 Years
Change In Property Value
£76,308
↗ 23%After 5 Years
Return On Investment
83%
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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £15,567 | £15,605 | £15,661 | £15,718 | £15,786 | £78,337 |
| Profit Before Tax | £2,193 | £2,421 | £2,816 | £3,221 | £3,721 | £14,372 |
| Profit After Tax | £1,776 | £1,961 | £2,281 | £2,609 | £3,014 | £11,641 |
| Change In Property Value | £8,375 | £8,584 | £15,838 | £20,229 | £23,282 | £76,308 |
| Net Return | £10,151 | £10,545 | £18,119 | £22,838 | £26,296 | £87,949 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change