Semi Detached
WA6
2 beds
1 bath
Waterloo Cottages, Kingswood WA6
North West, England · WA6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£19,591
↗ 14%After 5 Years
Change In Property Value
£117,259
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £16,214 | £16,257 | £16,299 | £16,362 | £16,426 | £81,559 |
| Profit Before Tax | £4,186 | £4,449 | £4,718 | £5,180 | £5,654 | £24,186 |
| Profit After Tax | £3,390 | £3,603 | £3,821 | £4,196 | £4,580 | £19,591 |
| Change In Property Value | £12,750 | £24,076 | £27,710 | £29,372 | £23,351 | £117,259 |
| Net Return | £16,140 | £27,680 | £31,531 | £33,568 | £27,931 | £136,850 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 20% | 23% | 24% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change