Terraced
CW7
2 beds
1 bath
Woodford Lane, Winsford CW7
North West, England · CW7
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£2,629
↗ 8%After 5 Years
Change In Property Value
£27,590
↗ 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 | £4,704 | £4,775 | £4,846 | £4,967 | £5,092 | £24,384 |
| Total Expenses | £4,188 | £4,207 | £4,225 | £4,247 | £4,271 | £21,138 |
| Profit Before Tax | £516 | £567 | £621 | £720 | £821 | £3,245 |
| Profit After Tax | £418 | £459 | £503 | £583 | £665 | £2,629 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £3,418 | £6,124 | £7,023 | £7,494 | £6,159 | £30,219 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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