Detached
CW11
6 beds
2 baths
Smithfield Lane, Sandbach CW11
North West, England · CW11
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£154,206
↗ 81%After 5 Years
Change In Property Value
£149,401
↗ 26%After 5 Years
Return On Investment
159%
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 | £65,568 | £66,552 | £68,215 | £69,921 | £72,018 | £342,274 |
| Total Expenses | £30,068 | £30,178 | £30,355 | £30,537 | £30,757 | £151,896 |
| Profit Before Tax | £35,500 | £36,373 | £37,860 | £39,384 | £41,261 | £190,378 |
| Profit After Tax | £28,755 | £29,462 | £30,667 | £31,901 | £33,421 | £154,206 |
| Change In Property Value | £17,400 | £17,922 | £33,843 | £38,950 | £41,287 | £149,401 |
| Net Return | £46,155 | £47,384 | £64,509 | £70,851 | £74,708 | £303,608 |
| Return From Rental Income (%) | 15% | 15% | 16% | 17% | 17% | 81% |
| Total Net Return (%) | 24% | 25% | 34% | 37% | 39% | 159% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change