Semi Detached CH7 2 beds 1 bath

Church Lane, Gwernaffield, Mold, Flintshire CH7

North West, England · CH7

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£13,543

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

105%

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	£13,404	£13,605	£13,945	£14,294	£14,723	£69,971
Total Expenses	£10,569	£10,601	£10,645	£10,691	£10,745	£53,250
Profit Before Tax	£2,835	£3,005	£3,300	£3,603	£3,978	£16,720
Profit After Tax	£2,296	£2,434	£2,673	£2,918	£3,222	£13,543
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£8,896	£9,232	£15,510	£17,692	£18,883	£70,213
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change