Flat
CW6
2 beds
1 bath
Chester Road, Kelsall CW6
North West, England · CW6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-10,759
↘ -12%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £15,163 | £15,227 | £15,302 | £15,379 | £15,462 | £76,533 |
| Profit Before Tax | £-2,563 | £-2,438 | £-2,194 | £-1,943 | £-1,622 | £-10,759 |
| Profit After Tax | £-2,563 | £-2,438 | £-2,194 | £-1,943 | £-1,622 | £-10,759 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £6,438 | £6,832 | £15,311 | £18,204 | £19,733 | £66,517 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change