Detached
CW6
3 beds
2 baths
Forest Road, Tarporley CW6
North West, England · CW6
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-3,020
↘ -2%After 5 Years
Change In Property Value
£106,899
↗ 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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £18,709 | £18,746 | £18,801 | £18,858 | £18,924 | £94,038 |
| Profit Before Tax | £-1,273 | £-1,049 | £-661 | £-264 | £227 | £-3,020 |
| Profit After Tax | £-1,273 | £-1,049 | £-661 | £-264 | £227 | £-3,020 |
| Change In Property Value | £12,450 | £12,824 | £24,215 | £27,869 | £29,541 | £106,899 |
| Net Return | £11,177 | £11,775 | £23,554 | £27,605 | £29,769 | £103,879 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 22% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change