Flat
SK6
4 beds
1 bath
Windlehurst Road, High Lane, Stockport SK6
North West, England · SK6
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£105,601
↗ 23%After 5 Years
Change In Property Value
£334,865
↗ 26%After 5 Years
Return On Investment
95%
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 | £93,600 | £95,004 | £97,379 | £99,814 | £102,808 | £488,605 |
| Total Expenses | £70,798 | £71,165 | £71,614 | £72,074 | £72,583 | £358,233 |
| Profit Before Tax | £22,803 | £23,839 | £25,765 | £27,740 | £30,225 | £130,371 |
| Profit After Tax | £18,470 | £19,310 | £20,870 | £22,469 | £24,482 | £105,601 |
| Change In Property Value | £39,000 | £40,170 | £75,854 | £87,301 | £92,540 | £334,865 |
| Net Return | £57,470 | £59,480 | £96,724 | £109,771 | £117,021 | £440,466 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 25% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change