Flat
TF9
3 beds
1 bath
Stoke Park, Market Drayton TF9
West Midlands, England · TF9
View property listing
Initial Investment
£280,750First YearProfit From Rental Income
£25,785
↗ 9%After 5 Years
Change In Property Value
£190,201
↗ 23%After 5 Years
Return On Investment
77%
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 | £44,256 | £44,920 | £46,043 | £47,194 | £48,610 | £231,022 |
| Total Expenses | £39,554 | £39,667 | £39,822 | £39,981 | £40,165 | £199,189 |
| Profit Before Tax | £4,702 | £5,253 | £6,221 | £7,213 | £8,445 | £31,834 |
| Profit After Tax | £3,808 | £4,255 | £5,039 | £5,843 | £6,840 | £25,785 |
| Change In Property Value | £20,875 | £21,397 | £39,477 | £50,421 | £58,030 | £190,201 |
| Net Return | £24,683 | £25,652 | £44,516 | £56,264 | £64,870 | £215,986 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change