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
£109,162
↗ 24%After 5 Years
Change In Property Value
£334,865
↗ 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 | £85,800 | £87,087 | £89,264 | £91,496 | £94,241 | £447,888 |
| Total Expenses | £62,158 | £62,332 | £62,593 | £62,860 | £63,177 | £313,120 |
| Profit Before Tax | £23,643 | £24,755 | £26,671 | £28,636 | £31,064 | £134,768 |
| Profit After Tax | £19,150 | £20,051 | £21,604 | £23,195 | £25,162 | £109,162 |
| Change In Property Value | £39,000 | £40,170 | £75,854 | £87,301 | £92,540 | £334,865 |
| Net Return | £58,150 | £60,221 | £97,458 | £110,497 | £117,701 | £444,028 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 25% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change