Terraced CH4 2 beds 1 bath

Hartington Street, Chester, Cheshire CH4

North West, England · CH4

Initial Investment

First Year

£72,400First Year

Profit From Rental Income

After 5 Years

£13,622

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£65,665

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,558	£12,746	£13,065	£13,391	£64,131
Total Expenses	£9,395	£9,426	£9,455	£9,497	£9,541	£47,314
Profit Before Tax	£2,977	£3,132	£3,291	£3,567	£3,851	£16,818
Profit After Tax	£2,411	£2,537	£2,666	£2,889	£3,119	£13,622
Change In Property Value	£7,140	£13,483	£15,517	£16,448	£13,076	£65,665
Net Return	£9,551	£16,019	£18,183	£19,338	£16,195	£79,287
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	110%

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