Detached
WA16
6 beds
3 baths
Old Hall Lane, Tabley WA16
North West, England · WA16
View property listing
Initial Investment
£303,150First YearProfit From Rental Income
£51,848
↗ 17%After 5 Years
Change In Property Value
£231,572
↗ 26%After 5 Years
Return On Investment
93%
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 | £52,140 | £52,922 | £54,245 | £55,601 | £57,269 | £272,178 |
| Total Expenses | £41,382 | £41,472 | £41,615 | £41,761 | £41,939 | £208,168 |
| Profit Before Tax | £10,758 | £11,451 | £12,631 | £13,840 | £15,331 | £64,010 |
| Profit After Tax | £8,714 | £9,275 | £10,231 | £11,210 | £12,418 | £51,848 |
| Change In Property Value | £26,970 | £27,779 | £52,456 | £60,372 | £63,995 | £231,572 |
| Net Return | £35,684 | £37,054 | £62,687 | £71,583 | £76,413 | £283,420 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change