Terraced
SK10
2 beds
1 bath
East Courtyard, Alderley Park, Nether Alderley SK10
Initial Investment
£344,549First YearProfit From Rental Income
£43,843
↗ 13%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
44%
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 | £35,196 | £35,900 | £36,797 | £37,717 | £38,660 | £184,271 |
| Total Expenses | £25,841 | £25,923 | £26,023 | £26,126 | £26,231 | £130,144 |
| Profit Before Tax | £9,355 | £9,977 | £10,774 | £11,591 | £12,429 | £54,127 |
| Profit After Tax | £7,578 | £8,082 | £8,727 | £9,389 | £10,068 | £43,843 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £18,578 | £19,302 | £31,616 | £39,144 | £44,435 | £153,074 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 6% | 9% | 11% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change