Terraced CH4 2 beds 1 bath

Hartington Street, Chester, Cheshire CH4

North West, England · CH4

Initial Investment

First Year

£72,400First Year

Profit From Rental Income

After 5 Years

£6,724

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£61,306

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,558	£12,872	£13,193	£13,589	£64,584
Total Expenses	£11,180	£11,210	£11,252	£11,295	£11,345	£56,282
Profit Before Tax	£1,192	£1,348	£1,619	£1,898	£2,244	£8,301
Profit After Tax	£966	£1,092	£1,312	£1,537	£1,817	£6,724
Change In Property Value	£7,140	£7,354	£13,887	£15,983	£16,942	£61,306
Net Return	£8,106	£8,446	£15,199	£17,520	£18,759	£68,030
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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