Detached CH7 2 beds 1 bath

Ffordd Pen Y Bryn, Nercwys, Mold CH7

North West, England · CH7

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£3,367

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,252	£9,391	£9,626	£9,866	£10,162	£48,297
Total Expenses	£8,765	£8,790	£8,825	£8,860	£8,900	£44,140
Profit Before Tax	£487	£600	£801	£1,006	£1,262	£4,157
Profit After Tax	£394	£486	£649	£815	£1,022	£3,367
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£5,944	£6,203	£11,443	£13,239	£14,191	£51,021
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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