Detached CW11 6 beds 2 baths

Smithfield Lane, Sandbach CW11

North West, England · CW11

Initial Investment

First Year

£124,475First Year

Profit From Rental Income

After 5 Years

£16,276

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£107,188

↗ 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	£18,264	£18,538	£18,816	£19,286	£19,769	£94,673
Total Expenses	£14,826	£14,866	£14,904	£14,962	£15,021	£74,580
Profit Before Tax	£3,438	£3,672	£3,912	£4,325	£4,748	£20,093
Profit After Tax	£2,784	£2,974	£3,168	£3,503	£3,846	£16,276
Change In Property Value	£11,655	£22,009	£25,330	£26,850	£21,345	£107,188
Net Return	£14,439	£24,983	£28,498	£30,353	£25,191	£123,464
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	20%	23%	24%	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