Terraced CA10 2 beds 1 bath

Marshall Terrace, Shap, Penrith CA10

North West, England · CA10

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£4,242

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£44,145

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,418	£7,603	£7,793	£37,322
Total Expenses	£6,368	£6,391	£6,413	£6,442	£6,471	£32,085
Profit Before Tax	£832	£917	£1,005	£1,162	£1,322	£5,237
Profit After Tax	£674	£743	£814	£941	£1,071	£4,242
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£5,474	£9,807	£11,246	£11,999	£9,862	£48,387
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	20%	23%	24%	20%	99%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change