Detached CW11 2 beds 1 bath

Heath Road, Sandbach CW11

North West, England · CW11

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£1,151

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 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	£8,460	£8,587	£8,802	£9,022	£9,292	£44,162
Total Expenses	£8,488	£8,512	£8,544	£8,577	£8,615	£42,735
Profit Before Tax	£-28	£75	£258	£445	£678	£1,428
Profit After Tax	£-28	£61	£209	£360	£549	£1,151
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£5,373	£5,623	£10,712	£12,448	£13,362	£47,517
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	23%	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