Semi Detached
CW6
3 beds
2 baths
Rode Street, Tarporley CW6
North West, England · CW6
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£40,235
↗ 20%After 5 Years
Change In Property Value
£153,265
↗ 26%After 5 Years
Return On Investment
98%
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 | £36,252 | £36,796 | £37,716 | £38,659 | £39,818 | £189,240 |
| Total Expenses | £27,732 | £27,798 | £27,900 | £28,006 | £28,132 | £139,568 |
| Profit Before Tax | £8,520 | £8,998 | £9,815 | £10,653 | £11,686 | £49,672 |
| Profit After Tax | £6,901 | £7,288 | £7,950 | £8,629 | £9,466 | £40,235 |
| Change In Property Value | £17,850 | £18,386 | £34,718 | £39,957 | £42,355 | £153,265 |
| Net Return | £24,751 | £25,674 | £42,668 | £48,586 | £51,820 | £193,500 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change