Flat
CH1
0 beds
1 bath
1 Chronicle House, Commonhall Street, Chester CH1
North West, England · CH1
View property listing
Initial Investment
£15,400First YearProfit From Rental Income
£-8,464
↘ -55%After 5 Years
Change In Property Value
£12,364
↗ 26%After 5 Years
Return On Investment
25%
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 | £2,448 | £2,485 | £2,547 | £2,611 | £2,689 | £12,779 |
| Total Expenses | £4,149 | £4,199 | £4,248 | £4,298 | £4,349 | £21,243 |
| Profit Before Tax | £-1,701 | £-1,714 | £-1,701 | £-1,688 | £-1,660 | £-8,464 |
| Profit After Tax | £-1,701 | £-1,714 | £-1,701 | £-1,688 | £-1,660 | £-8,464 |
| Change In Property Value | £1,440 | £1,483 | £2,801 | £3,223 | £3,417 | £12,364 |
| Net Return | £-261 | £-231 | £1,100 | £1,536 | £1,757 | £3,900 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -2% | -1% | 7% | 10% | 11% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change