Semi Detached CW6 3 beds 2 baths

Rode Street, Tarporley CW6

North West, England · CW6

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£-3,210

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£153,265

↗ 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	£24,996	£25,371	£26,005	£26,655	£27,455	£130,483
Total Expenses	£26,606	£26,655	£26,729	£26,805	£26,896	£133,692
Profit Before Tax	£-1,610	£-1,284	£-724	£-150	£559	£-3,210
Profit After Tax	£-1,610	£-1,284	£-724	£-150	£559	£-3,210
Change In Property Value	£17,850	£18,386	£34,718	£39,957	£42,355	£153,265
Net Return	£16,240	£17,101	£33,994	£39,807	£42,914	£150,056
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	8%	9%	17%	20%	22%	76%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change