Flat WA6 2 beds 1 bath

Waterloo Cottages, Kingswood WA6

North West, England · WA6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£21,797

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 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	£25,896	£26,284	£26,942	£27,615	£28,444	£135,181
Total Expenses	£21,451	£21,536	£21,645	£21,756	£21,882	£108,271
Profit Before Tax	£4,445	£4,748	£5,297	£5,859	£6,562	£26,910
Profit After Tax	£3,600	£3,846	£4,290	£4,746	£5,315	£21,797
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£16,350	£16,978	£29,089	£33,287	£35,568	£131,272
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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