Terraced CW1 3 beds 1 bath

Audley Street, Crewe CW1

North West, England · CW1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£735

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,334	£6,492	£6,654	£6,854	£32,574
Total Expenses	£6,282	£6,303	£6,329	£6,356	£6,387	£31,657
Profit Before Tax	£-42	£31	£163	£298	£467	£917
Profit After Tax	£-42	£25	£132	£241	£378	£735
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£3,858	£4,042	£7,717	£8,971	£9,632	£34,221
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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