Detached CW11 6 beds 2 baths

Smithfield Lane, Sandbach CW11

North West, England · CW11

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£25,331

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£160,024

↗ 28%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,264	£27,673	£28,088	£28,790	£29,510	£141,325
Total Expenses	£21,888	£21,941	£21,993	£22,074	£22,156	£110,052
Profit Before Tax	£5,376	£5,732	£6,095	£6,717	£7,354	£31,273
Profit After Tax	£4,355	£4,643	£4,937	£5,440	£5,956	£25,331
Change In Property Value	£17,400	£32,857	£37,815	£40,084	£31,867	£160,024
Net Return	£21,755	£37,500	£42,752	£45,525	£37,824	£185,355
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	20%	22%	24%	20%	97%

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