Terraced
WA12
2 beds
1 bath
Crow Lane East, Newton-Le-Willows WA12
North West, England · WA12
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£14,044
↗ 24%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
108%
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 | £12,480 | £12,667 | £12,984 | £13,308 | £13,708 | £65,147 |
| Total Expenses | £9,485 | £9,515 | £9,557 | £9,601 | £9,651 | £47,809 |
| Profit Before Tax | £2,995 | £3,152 | £3,427 | £3,708 | £4,056 | £17,339 |
| Profit After Tax | £2,426 | £2,553 | £2,776 | £3,003 | £3,286 | £14,044 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £8,276 | £8,579 | £14,154 | £16,099 | £17,167 | £64,274 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change