Detached CA12 3 beds 1 bath

Causey Pike Cottage, Newlands, Keswick CA12

North West, England · CA12

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£20,202

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£216,584

↗ 28%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,976	£33,471	£33,973	£34,822	£35,693	£170,934
Total Expenses	£29,055	£29,117	£29,177	£29,273	£29,371	£145,993
Profit Before Tax	£3,921	£4,354	£4,795	£5,549	£6,322	£24,941
Profit After Tax	£3,176	£3,526	£3,884	£4,495	£5,121	£20,202
Change In Property Value	£23,550	£44,470	£51,181	£54,252	£43,130	£216,584
Net Return	£26,726	£47,997	£55,065	£58,747	£48,251	£236,786
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	18%	21%	22%	18%	90%

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