Terraced
CW6
3 beds
1 bath
Burton Square, Tarporley CW6
North West, England · CW6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£7,137
↗ 7%After 5 Years
Change In Property Value
£89,669
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,069 | £14,420 | £14,781 | £70,787 |
| Total Expenses | £12,322 | £12,355 | £12,387 | £12,432 | £12,479 | £61,975 |
| Profit Before Tax | £1,334 | £1,505 | £1,682 | £1,988 | £2,302 | £8,812 |
| Profit After Tax | £1,080 | £1,219 | £1,363 | £1,611 | £1,865 | £7,137 |
| Change In Property Value | £9,750 | £18,411 | £21,190 | £22,461 | £17,857 | £89,669 |
| Net Return | £10,830 | £19,631 | £22,552 | £24,072 | £19,721 | £96,806 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 19% | 22% | 24% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change