Terraced CA19 4 beds 2 baths

Holmrook CA19

North West, England · CA19

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£12,035

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£89,669

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,404	£15,789	£16,184	£77,505
Total Expenses	£12,452	£12,487	£12,520	£12,569	£12,619	£62,647
Profit Before Tax	£2,500	£2,689	£2,884	£3,220	£3,565	£14,858
Profit After Tax	£2,025	£2,178	£2,336	£2,608	£2,887	£12,035
Change In Property Value	£9,750	£18,411	£21,190	£22,461	£17,857	£89,669
Net Return	£11,775	£20,590	£23,526	£25,069	£20,744	£101,703
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	20%	99%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change