Terraced
CW6
2 beds
1 bath
Eaton Road, Tarporley CW6
North West, England · CW6
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£4,865
↗ 7%After 5 Years
Change In Property Value
£67,596
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,296 | £10,450 | £10,607 | £10,872 | £11,144 | £53,370 |
| Total Expenses | £9,412 | £9,440 | £9,466 | £9,503 | £9,541 | £47,364 |
| Profit Before Tax | £884 | £1,010 | £1,141 | £1,369 | £1,603 | £6,006 |
| Profit After Tax | £716 | £818 | £924 | £1,109 | £1,298 | £4,865 |
| Change In Property Value | £7,350 | £13,879 | £15,974 | £16,932 | £13,461 | £67,596 |
| Net Return | £8,066 | £14,697 | £16,898 | £18,041 | £14,760 | £72,462 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 7% |
| Total Net Return (%) | 11% | 20% | 23% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change