Detached CW6 3 beds 2 baths

Forest Road, Tarporley CW6

North West, England · CW6

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£9,694

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£114,500

↗ 28%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,436	£17,698	£17,963	£18,412	£18,872	£90,381
Total Expenses	£15,596	£15,635	£15,672	£15,727	£15,784	£78,414
Profit Before Tax	£1,840	£2,063	£2,291	£2,685	£3,089	£11,967
Profit After Tax	£1,490	£1,671	£1,856	£2,175	£2,502	£9,694
Change In Property Value	£12,450	£23,510	£27,058	£28,681	£22,801	£114,500
Net Return	£13,940	£25,181	£28,914	£30,856	£25,303	£124,193
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	19%	22%	23%	19%	93%

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