Terraced
WA12
2 beds
2 baths
The Courtyard, Newton-Le-Willows WA12
North West, England · WA12
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£13,837
↗ 18%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
103%
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 | £14,748 | £14,969 | £15,343 | £15,727 | £16,199 | £76,987 |
| Total Expenses | £11,894 | £11,927 | £11,975 | £12,025 | £12,083 | £59,903 |
| Profit Before Tax | £2,854 | £3,042 | £3,368 | £3,702 | £4,116 | £17,083 |
| Profit After Tax | £2,312 | £2,464 | £2,728 | £2,999 | £3,334 | £13,837 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £9,812 | £10,189 | £17,316 | £19,788 | £21,130 | £78,235 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change