Detached
CW11
2 beds
1 bath
Heath Road, Sandbach CW11
North West, England · CW11
View property listing
Initial Investment
£37,150First YearProfit From Rental Income
£20
↗ 0%After 5 Years
Change In Property Value
£31,039
↗ 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 | £5,664 | £5,749 | £5,893 | £6,040 | £6,221 | £29,567 |
| Total Expenses | £5,847 | £5,867 | £5,892 | £5,918 | £5,947 | £29,472 |
| Profit Before Tax | £-183 | £-118 | £0 | £122 | £274 | £95 |
| Profit After Tax | £-183 | £-118 | £0 | £99 | £222 | £20 |
| Change In Property Value | £3,615 | £3,723 | £7,031 | £8,092 | £8,578 | £31,039 |
| Net Return | £3,432 | £3,605 | £7,031 | £8,191 | £8,800 | £31,059 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change