Semi Detached
CW6
3 beds
2 baths
Rode Street, Tarporley CW6
North West, England · CW6
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£14,806
↗ 8%After 5 Years
Change In Property Value
£164,162
↗ 28%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,996 | £25,371 | £25,752 | £26,395 | £27,055 | £129,569 |
| Total Expenses | £22,144 | £22,194 | £22,242 | £22,317 | £22,394 | £111,290 |
| Profit Before Tax | £2,852 | £3,177 | £3,509 | £4,078 | £4,662 | £18,279 |
| Profit After Tax | £2,310 | £2,574 | £2,843 | £3,304 | £3,776 | £14,806 |
| Change In Property Value | £17,850 | £33,707 | £38,793 | £41,121 | £32,691 | £164,162 |
| Net Return | £20,160 | £36,280 | £41,636 | £44,425 | £36,467 | £178,968 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 18% | 21% | 23% | 19% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change