Detached WA11 2 beds 1 bath

Church Road, Rainford, Rainford, St. Helens, Merseyside WA11

North West, England · WA11

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£15,717

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£55,382

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,764	£13,970	£14,320	£14,678	£15,118	£71,850
Total Expenses	£10,407	£10,439	£10,484	£10,531	£10,586	£52,446
Profit Before Tax	£3,357	£3,532	£3,835	£4,147	£4,532	£19,404
Profit After Tax	£2,720	£2,861	£3,107	£3,359	£3,671	£15,717
Change In Property Value	£6,450	£6,644	£12,545	£14,438	£15,305	£55,382
Net Return	£9,170	£9,504	£15,652	£17,797	£18,976	£71,098
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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