Semi Detached
WA6
2 beds
1 bath
Waterloo Cottages, Kingswood WA6
North West, England · WA6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£7,226
↗ 5%After 5 Years
Change In Property Value
£109,475
↗ 26%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £19,402 | £19,444 | £19,506 | £19,571 | £19,646 | £97,569 |
| Profit Before Tax | £998 | £1,262 | £1,717 | £2,184 | £2,760 | £8,921 |
| Profit After Tax | £808 | £1,022 | £1,391 | £1,769 | £2,236 | £7,226 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £13,558 | £14,155 | £26,189 | £30,310 | £32,489 | £116,702 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change