Flat
WA15
2 beds
1 bath
Thorley Lane, Ringway WA15
North West, England · WA15
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£8,260
↗ 12%After 5 Years
Change In Property Value
£60,533
↗ 26%After 5 Years
Return On Investment
96%
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 | £14,316 | £14,531 | £14,894 | £15,266 | £15,724 | £74,731 |
| Total Expenses | £12,755 | £12,823 | £12,902 | £12,983 | £13,072 | £64,535 |
| Profit Before Tax | £1,561 | £1,708 | £1,992 | £2,283 | £2,653 | £10,197 |
| Profit After Tax | £1,264 | £1,384 | £1,614 | £1,849 | £2,149 | £8,260 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £8,314 | £8,645 | £15,326 | £17,631 | £18,877 | £68,793 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change