Detached
WN5
3 beds
1 bath
Wells Avenue, Billinge, Billinge WN5
North West, England · WN5
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£25,677
↗ 27%After 5 Years
Change In Property Value
£82,771
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,700 | £17,965 | £18,235 | £18,691 | £19,158 | £91,749 |
| Total Expenses | £11,923 | £11,962 | £11,999 | £12,055 | £12,112 | £60,050 |
| Profit Before Tax | £5,778 | £6,004 | £6,236 | £6,636 | £7,046 | £31,700 |
| Profit After Tax | £4,680 | £4,863 | £5,051 | £5,375 | £5,707 | £25,677 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £13,680 | £21,858 | £24,611 | £26,108 | £22,190 | £108,448 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change