Terraced CW12 2 beds 1 bath

Stonehouse Green, Congleton CW12

North West, England · CW12

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£4,412

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£41,385

↗ 28%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,900	£7,004	£7,109	£7,286	£7,468	£35,767
Total Expenses	£6,016	£6,039	£6,060	£6,088	£6,117	£30,320
Profit Before Tax	£884	£964	£1,049	£1,198	£1,351	£5,446
Profit After Tax	£716	£781	£849	£971	£1,095	£4,412
Change In Property Value	£4,500	£8,498	£9,780	£10,367	£8,241	£41,385
Net Return	£5,216	£9,279	£10,629	£11,337	£9,336	£45,797
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	11%	20%	23%	25%	20%	100%

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