Detached CW12 2 beds 1 bath

Davenport Lane, Brereton Heath, Congleton CW12

North West, England · CW12

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£23,785

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£164,162

↗ 28%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,372	£27,783	£28,199	£28,904	£29,627	£141,885
Total Expenses	£22,381	£22,435	£22,487	£22,568	£22,651	£112,521
Profit Before Tax	£4,991	£5,348	£5,713	£6,337	£6,976	£29,364
Profit After Tax	£4,042	£4,332	£4,627	£5,133	£5,651	£23,785
Change In Property Value	£17,850	£33,707	£38,793	£41,121	£32,691	£164,162
Net Return	£21,892	£38,038	£43,421	£46,254	£38,342	£187,947
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	19%	22%	24%	19%	96%

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