Flat CW6 2 beds 1 bath

Chester Road, Kelsall CW6

North West, England · CW6

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£22,743

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

107%

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	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£16,723	£16,816	£16,928	£17,043	£17,168	£84,678
Profit Before Tax	£4,878	£5,108	£5,544	£5,991	£6,557	£28,077
Profit After Tax	£3,951	£4,137	£4,491	£4,853	£5,311	£22,743
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£12,951	£13,407	£21,996	£24,999	£26,666	£100,019
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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