Semi Detached
WA11
3 beds
1 bath
Red Cat Lane, Crank, St Helens WA11
North West, England · WA11
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£40,102
↗ 26%After 5 Years
Change In Property Value
£131,054
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,552 | £27,965 | £28,385 | £29,094 | £29,822 | £142,818 |
| Total Expenses | £18,538 | £18,592 | £18,644 | £18,726 | £18,809 | £93,310 |
| Profit Before Tax | £9,014 | £9,373 | £9,740 | £10,369 | £11,013 | £49,508 |
| Profit After Tax | £7,301 | £7,592 | £7,890 | £8,399 | £8,920 | £40,102 |
| Change In Property Value | £14,250 | £26,909 | £30,970 | £32,828 | £26,098 | £131,054 |
| Net Return | £21,551 | £34,501 | £38,859 | £41,226 | £35,018 | £171,156 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change