Flat
CW3
2 beds
1 bath
Whitchurch Road, Audlem CW3
North West, England · CW3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£31,028
↗ 24%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
104%
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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £22,130 | £22,251 | £22,397 | £22,546 | £22,710 | £112,033 |
| Profit Before Tax | £6,670 | £6,981 | £7,566 | £8,166 | £8,923 | £38,307 |
| Profit After Tax | £5,403 | £5,655 | £6,129 | £6,615 | £7,228 | £31,028 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £17,403 | £18,015 | £29,468 | £33,477 | £35,702 | £134,064 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change