Terraced
CH45
2 beds
2 baths
Mariners Road, New Brighton CH45
North West, England · CH45
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-7,065
↘ -8%After 5 Years
Change In Property Value
£75,989
↗ 26%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,508 | £11,681 | £11,973 | £12,272 | £12,640 | £60,073 |
| Total Expenses | £13,355 | £13,384 | £13,424 | £13,465 | £13,512 | £67,139 |
| Profit Before Tax | £-1,847 | £-1,703 | £-1,451 | £-1,193 | £-872 | £-7,065 |
| Profit After Tax | £-1,847 | £-1,703 | £-1,451 | £-1,193 | £-872 | £-7,065 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £7,003 | £7,412 | £15,762 | £18,618 | £20,127 | £68,923 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change