Semi Detached WA15 2 beds 1 bath

Thorley Lane, Ringway WA15

North West, England · WA15

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£8,118

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£64,837

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,812	£10,974	£11,139	£11,417	£11,703	£56,045
Total Expenses	£9,142	£9,171	£9,198	£9,236	£9,275	£46,022
Profit Before Tax	£1,670	£1,803	£1,941	£2,181	£2,427	£10,022
Profit After Tax	£1,352	£1,461	£1,572	£1,767	£1,966	£8,118
Change In Property Value	£7,050	£13,313	£15,322	£16,241	£12,912	£64,837
Net Return	£8,402	£14,773	£16,894	£18,008	£14,878	£72,955
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	21%	24%	25%	21%	102%

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