Detached
SY13
4 beds
4 baths
Malt Kiln Lane, Whixall, Whitchurch SY13
Initial Investment
£928,049First YearProfit From Rental Income
£45,087
↗ 5%After 5 Years
Change In Property Value
£248,254
↗ 20%After 5 Years
Return On Investment
32%
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 | £64,992 | £66,292 | £67,949 | £69,648 | £71,389 | £340,270 |
| Total Expenses | £56,593 | £56,734 | £56,911 | £57,092 | £57,277 | £284,607 |
| Profit Before Tax | £8,399 | £9,557 | £11,038 | £12,556 | £14,113 | £55,663 |
| Profit After Tax | £6,803 | £7,741 | £8,941 | £10,170 | £11,431 | £45,087 |
| Change In Property Value | £25,000 | £25,500 | £52,020 | £67,626 | £78,108 | £248,254 |
| Net Return | £31,803 | £33,241 | £60,961 | £77,796 | £89,539 | £293,341 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 3% | 4% | 7% | 8% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change