Semi Detached WA15 2 beds 1 bath

Thorley Lane, Ringway WA15

North West, England · WA15

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£738

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

86%

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	£9,204	£9,342	£9,576	£9,815	£10,109	£48,046
Total Expenses	£9,355	£9,381	£9,415	£9,450	£9,490	£47,090
Profit Before Tax	£-151	£-39	£161	£365	£620	£956
Profit After Tax	£-151	£-39	£130	£296	£502	£738
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£5,849	£6,141	£11,800	£13,727	£14,739	£52,256
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	10%	10%	19%	23%	24%	86%

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