Semi Detached
WA6
2 beds
1 bath
Waterloo Cottages, Kingswood WA6
North West, England · WA6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£28,233
↗ 21%After 5 Years
Change In Property Value
£109,475
↗ 26%After 5 Years
Return On Investment
100%
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 | £25,920 | £26,309 | £26,967 | £27,641 | £28,470 | £135,306 |
| Total Expenses | £19,954 | £20,004 | £20,081 | £20,159 | £20,253 | £100,451 |
| Profit Before Tax | £5,966 | £6,305 | £6,886 | £7,482 | £8,217 | £34,855 |
| Profit After Tax | £4,833 | £5,107 | £5,577 | £6,060 | £6,656 | £28,233 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £17,583 | £18,239 | £30,376 | £34,601 | £36,909 | £137,708 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change