Detached
WV16
6 beds
2 baths
Cross Lane Head, Bridgnorth, Shropshire WV16
West Midlands, England · WV16
View property listing
Initial Investment
£420,250First YearProfit From Rental Income
£65,067
↗ 15%After 5 Years
Change In Property Value
£272,203
↗ 23%After 5 Years
Return On Investment
80%
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 | £68,112 | £69,134 | £70,862 | £72,634 | £74,813 | £355,554 |
| Total Expenses | £54,723 | £54,836 | £55,020 | £55,208 | £55,437 | £275,224 |
| Profit Before Tax | £13,389 | £14,297 | £15,842 | £17,425 | £19,376 | £80,330 |
| Profit After Tax | £10,845 | £11,581 | £12,832 | £14,115 | £15,694 | £65,067 |
| Change In Property Value | £29,875 | £30,622 | £56,497 | £72,160 | £83,049 | £272,203 |
| Net Return | £40,720 | £42,203 | £69,329 | £86,274 | £98,744 | £337,270 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 10% | 10% | 16% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change