Terraced
CW12
2 beds
1 bath
Stonehouse Green, Congleton CW12
North West, England · CW12
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-38
↗ 0%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
84%
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 | £6,900 | £7,004 | £7,179 | £7,358 | £7,579 | £36,019 |
| Total Expenses | £7,141 | £7,163 | £7,191 | £7,220 | £7,253 | £35,969 |
| Profit Before Tax | £-241 | £-160 | £-13 | £138 | £326 | £50 |
| Profit After Tax | £-241 | £-160 | £-13 | £112 | £264 | £-38 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £4,259 | £4,475 | £8,740 | £10,185 | £10,942 | £38,600 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change