Flat
CW3
2 beds
1 bath
Whitchurch Road, Audlem CW3
North West, England · CW3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-5,227
↘ -4%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £19,670 | £19,743 | £19,832 | £19,922 | £20,023 | £99,190 |
| Profit Before Tax | £-1,670 | £-1,473 | £-1,105 | £-727 | £-252 | £-5,227 |
| Profit After Tax | £-1,670 | £-1,473 | £-1,105 | £-727 | £-252 | £-5,227 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £10,330 | £10,887 | £22,235 | £26,135 | £28,222 | £97,808 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change