Semi Detached SK8 2 beds 1 bath

Grove Lane, Cheadle Hulme SK8

North West, England · SK8

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£26,066

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£101,748

↗ 26%After 5 Years

Return On Investment

101%

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	£24,084	£24,445	£25,056	£25,683	£26,453	£125,722
Total Expenses	£18,580	£18,628	£18,700	£18,773	£18,861	£93,541
Profit Before Tax	£5,504	£5,818	£6,357	£6,910	£7,592	£32,181
Profit After Tax	£4,458	£4,712	£5,149	£5,597	£6,150	£26,066
Change In Property Value	£11,850	£12,206	£23,048	£26,526	£28,118	£101,748
Net Return	£16,308	£16,918	£28,197	£32,123	£34,268	£127,814
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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