Terraced CW6 3 beds 1 bath

Burton Square, Tarporley CW6

North West, England · CW6

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-2,925

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 26%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£14,760	£14,792	£14,837	£14,884	£14,938	£74,211
Profit Before Tax	£-1,104	£-931	£-630	£-321	£61	£-2,925
Profit After Tax	£-1,104	£-931	£-630	£-321	£61	£-2,925
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£8,646	£9,111	£18,334	£21,504	£23,196	£80,791
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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