Terraced WA14 2 beds 1 bath

Navigation Road, Altrincham WA14

North West, England · WA14

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£6,902

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

87%

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	£17,148	£17,405	£17,840	£18,286	£18,835	£89,515
Total Expenses	£16,101	£16,138	£16,193	£16,248	£16,314	£80,994
Profit Before Tax	£1,047	£1,267	£1,648	£2,038	£2,521	£8,521
Profit After Tax	£848	£1,026	£1,335	£1,651	£2,042	£6,902
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£11,348	£11,841	£21,757	£25,155	£26,957	£97,058
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	24%	87%

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