Detached CW11 6 beds 2 baths

Smithfield Lane, Sandbach CW11

North West, England · CW11

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£8,441

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£149,401

↗ 26%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,264	£27,673	£28,365	£29,074	£29,946	£142,322
Total Expenses	£26,238	£26,290	£26,370	£26,452	£26,550	£131,900
Profit Before Tax	£1,026	£1,383	£1,995	£2,622	£3,396	£10,421
Profit After Tax	£831	£1,120	£1,616	£2,124	£2,751	£8,441
Change In Property Value	£17,400	£17,922	£33,843	£38,950	£41,287	£149,401
Net Return	£18,231	£19,042	£35,458	£41,074	£44,038	£157,843
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	19%	21%	23%	82%

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