Detached CW6 3 beds 2 baths

Forest Road, Tarporley CW6

North West, England · CW6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-3,031

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 26%After 5 Years

Return On Investment

78%

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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£19,147	£19,186	£19,242	£19,299	£19,367	£96,241
Profit Before Tax	£-1,291	£-1,062	£-665	£-258	£246	£-3,031
Profit After Tax	£-1,291	£-1,062	£-665	£-258	£246	£-3,031
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£11,459	£12,071	£24,134	£28,283	£30,499	£106,445
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	8%	9%	18%	21%	22%	78%

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