Detached
WA7
1 bed
1 bath
Castle Road, Halton Village WA7
North West, England · WA7
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£11,927
↗ 28%After 5 Years
Change In Property Value
£38,626
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,544 | £8,672 | £8,802 | £9,022 | £9,248 | £44,289 |
| Total Expenses | £5,859 | £5,884 | £5,907 | £5,940 | £5,973 | £29,564 |
| Profit Before Tax | £2,685 | £2,788 | £2,895 | £3,082 | £3,275 | £14,725 |
| Profit After Tax | £2,175 | £2,258 | £2,345 | £2,497 | £2,653 | £11,927 |
| Change In Property Value | £4,200 | £7,931 | £9,128 | £9,676 | £7,692 | £38,626 |
| Net Return | £6,375 | £10,189 | £11,473 | £12,172 | £10,345 | £50,554 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change