Terraced
CH1
2 beds
1 bath
Gladstone Avenue, Chester CH1
North West, England · CH1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£27,786
↗ 32%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
116%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,680 | £19,975 | £20,475 | £20,986 | £21,616 | £102,732 |
| Total Expenses | £13,577 | £13,618 | £13,679 | £13,741 | £13,814 | £68,429 |
| Profit Before Tax | £6,103 | £6,357 | £6,796 | £7,246 | £7,802 | £34,303 |
| Profit After Tax | £4,943 | £5,149 | £5,505 | £5,869 | £6,319 | £27,786 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £13,343 | £13,801 | £21,843 | £24,672 | £26,251 | £99,910 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change