Detached
LL11
1 bed
1 bath
Park Road, Coedpoeth, Wrexham LL11
Initial Investment
£73,100First YearProfit From Rental Income
£29,614
↗ 41%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
81%
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 | £14,628 | £14,921 | £15,294 | £15,676 | £16,068 | £76,586 |
| Total Expenses | £7,914 | £7,955 | £8,003 | £8,052 | £8,102 | £40,026 |
| Profit Before Tax | £6,714 | £6,966 | £7,291 | £7,624 | £7,966 | £36,560 |
| Profit After Tax | £5,438 | £5,642 | £5,905 | £6,175 | £6,452 | £29,614 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £8,438 | £8,702 | £12,148 | £14,290 | £15,825 | £59,404 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 22% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change