Terraced
WA7
2 beds
1 bath
Main Street, Halton Village WA7
North West, England · WA7
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£6,882
↗ 14%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
98%
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 | £9,120 | £9,257 | £9,488 | £9,725 | £10,017 | £47,608 |
| Total Expenses | £7,760 | £7,785 | £7,819 | £7,854 | £7,894 | £39,112 |
| Profit Before Tax | £1,360 | £1,472 | £1,669 | £1,872 | £2,124 | £8,496 |
| Profit After Tax | £1,102 | £1,192 | £1,352 | £1,516 | £1,720 | £6,882 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £5,902 | £6,136 | £10,688 | £12,261 | £13,110 | £48,096 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change