Flat SK6 4 beds 1 bath

Windlehurst Road, High Lane, Stockport SK6

North West, England · SK6

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£30,023

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£334,865

↗ 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	£65,004	£65,979	£67,629	£69,319	£71,399	£339,330
Total Expenses	£60,078	£60,221	£60,429	£60,642	£60,893	£302,264
Profit Before Tax	£4,926	£5,758	£7,199	£8,677	£10,506	£37,066
Profit After Tax	£3,990	£4,664	£5,831	£7,028	£8,510	£30,023
Change In Property Value	£39,000	£40,170	£75,854	£87,301	£92,540	£334,865
Net Return	£42,990	£44,834	£81,686	£94,330	£101,049	£364,889
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	9%	10%	18%	20%	22%	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