Detached CW11 6 beds 2 baths

Smithfield Lane, Sandbach CW11

North West, England · CW11

Initial Investment

First Year

£124,475First Year

Profit From Rental Income

After 5 Years

£4,963

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£100,073

↗ 26%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,264	£18,538	£19,001	£19,476	£20,061	£95,341
Total Expenses	£17,740	£17,779	£17,836	£17,895	£17,964	£89,214
Profit Before Tax	£524	£759	£1,165	£1,582	£2,097	£6,127
Profit After Tax	£424	£615	£944	£1,281	£1,699	£4,963
Change In Property Value	£11,655	£12,005	£22,669	£26,090	£27,655	£100,073
Net Return	£12,079	£12,619	£23,613	£27,371	£29,354	£105,036
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	19%	22%	24%	84%

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