Semi Detached CH7 2 beds 1 bath

Church Lane, Gwernaffield, Mold, Flintshire CH7

North West, England · CH7

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£4,410

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£10,329	£10,357	£10,396	£10,435	£10,481	£51,998
Profit Before Tax	£675	£812	£1,053	£1,299	£1,606	£5,445
Profit After Tax	£547	£658	£853	£1,052	£1,300	£4,410
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£7,147	£7,456	£13,690	£15,827	£16,961	£61,080
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%

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