Detached CA10 3 beds 2 baths

Melmerby, Penrith CA10

North West, England · CA10

Initial Investment

First Year

£106,625First Year

Profit From Rental Income

After 5 Years

£11,313

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£93,117

↗ 28%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,192	£15,420	£15,651	£16,042	£16,444	£78,749
Total Expenses	£12,878	£12,914	£12,947	£12,997	£13,047	£64,783
Profit Before Tax	£2,314	£2,506	£2,704	£3,046	£3,396	£13,966
Profit After Tax	£1,874	£2,030	£2,190	£2,467	£2,751	£11,313
Change In Property Value	£10,125	£19,119	£22,005	£23,325	£18,543	£93,117
Net Return	£11,999	£21,150	£24,195	£25,792	£21,294	£104,430
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	20%	23%	24%	20%	98%

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