Detached
CW12
2 beds
1 bath
Davenport Lane, Brereton Heath, Congleton CW12
North West, England · CW12
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£6,442
↗ 3%After 5 Years
Change In Property Value
£153,265
↗ 26%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,372 | £27,783 | £28,477 | £29,189 | £30,065 | £142,886 |
| Total Expenses | £26,844 | £26,896 | £26,977 | £27,059 | £27,157 | £134,932 |
| Profit Before Tax | £528 | £886 | £1,501 | £2,130 | £2,908 | £7,953 |
| Profit After Tax | £428 | £718 | £1,215 | £1,726 | £2,355 | £6,442 |
| Change In Property Value | £17,850 | £18,386 | £34,718 | £39,957 | £42,355 | £153,265 |
| Net Return | £18,278 | £19,103 | £35,933 | £41,683 | £44,710 | £159,707 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 9% | 10% | 18% | 21% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change