Terraced TF9 3 beds 1 bath

St. Marys Street, Market Drayton TF9

West Midlands, England · TF9

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£18,825

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£60,363

↗ 23%After 5 Years

Return On Investment

97%

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	£16,692	£16,942	£17,366	£17,800	£18,334	£87,135
Total Expenses	£12,683	£12,720	£12,773	£12,827	£12,891	£63,894
Profit Before Tax	£4,009	£4,223	£4,593	£4,973	£5,443	£23,241
Profit After Tax	£3,247	£3,420	£3,721	£4,028	£4,409	£18,825
Change In Property Value	£6,625	£6,791	£12,529	£16,002	£18,417	£60,363
Net Return	£9,872	£10,211	£16,249	£20,030	£22,826	£79,188
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	97%

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