Detached
CA11
2 beds
1 bath
Lowther House, Foster Street, Penrith CA11
North West, England · CA11
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£2,853
↗ 6%After 5 Years
Change In Property Value
£42,765
↗ 28%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,660 | £6,760 | £6,861 | £7,033 | £7,209 | £34,523 |
| Total Expenses | £6,153 | £6,176 | £6,196 | £6,224 | £6,252 | £31,000 |
| Profit Before Tax | £507 | £584 | £665 | £809 | £957 | £3,522 |
| Profit After Tax | £411 | £473 | £539 | £655 | £775 | £2,853 |
| Change In Property Value | £4,650 | £8,781 | £10,106 | £10,712 | £8,516 | £42,765 |
| Net Return | £5,061 | £9,254 | £10,645 | £11,368 | £9,291 | £45,618 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 11% | 19% | 22% | 24% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change