Detached
WA3
2 beds
1 bath
Canaan, Lowton, Warrington, Cheshire WA3
North West, England · WA3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£15,981
↗ 26%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £9,755 | £9,786 | £9,831 | £9,876 | £9,929 | £49,176 |
| Profit Before Tax | £3,445 | £3,612 | £3,902 | £4,200 | £4,570 | £19,729 |
| Profit After Tax | £2,790 | £2,925 | £3,161 | £3,402 | £3,702 | £15,981 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,790 | £9,105 | £14,831 | £16,833 | £17,938 | £67,499 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change