Terraced
CW5
2 beds
1 bath
Millstone Lane, Nantwich, Cheshire CW5
North West, England · CW5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-2,001
↘ -4%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,308 | £7,418 | £7,603 | £7,793 | £8,027 | £38,149 |
| Total Expenses | £7,976 | £7,998 | £8,027 | £8,057 | £8,091 | £40,149 |
| Profit Before Tax | £-668 | £-580 | £-424 | £-264 | £-64 | £-2,001 |
| Profit After Tax | £-668 | £-580 | £-424 | £-264 | £-64 | £-2,001 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £4,432 | £4,673 | £9,495 | £11,152 | £12,037 | £41,789 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change