Terraced CW1 3 beds 1 bath

Audley Street, Crewe CW1

North West, England · CW1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£4,524

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£35,867

↗ 28%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,334	£6,429	£6,589	£6,754	£32,346
Total Expenses	£5,307	£5,329	£5,348	£5,375	£5,402	£26,761
Profit Before Tax	£933	£1,005	£1,080	£1,214	£1,352	£5,585
Profit After Tax	£756	£814	£875	£984	£1,095	£4,524
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£4,656	£8,179	£9,351	£9,968	£8,238	£40,391
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	20%	23%	25%	21%	101%

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