Terraced
CA17
0 beds
0 baths
High Street, Kirkby Stephen CA17
North West, England · CA17
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£10,271
↗ 5%After 5 Years
Change In Property Value
£164,162
↗ 28%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,796 | £24,153 | £24,515 | £25,128 | £25,756 | £123,349 |
| Total Expenses | £22,024 | £22,072 | £22,118 | £22,190 | £22,264 | £110,668 |
| Profit Before Tax | £1,772 | £2,081 | £2,397 | £2,938 | £3,493 | £12,681 |
| Profit After Tax | £1,436 | £1,686 | £1,941 | £2,380 | £2,829 | £10,271 |
| Change In Property Value | £17,850 | £33,707 | £38,793 | £41,121 | £32,691 | £164,162 |
| Net Return | £19,286 | £35,392 | £40,735 | £43,501 | £35,520 | £174,434 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 10% | 18% | 21% | 22% | 18% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change