Terraced CA19 4 beds 2 baths

Holmrook CA19

North West, England · CA19

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£2,196

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£13,783	£13,815	£13,860	£13,907	£13,962	£69,327
Profit Before Tax	£18	£192	£497	£809	£1,195	£2,711
Profit After Tax	£14	£156	£402	£655	£968	£2,196
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£9,014	£9,426	£17,907	£20,802	£22,324	£79,472
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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