Terraced
CA7
2 beds
1 bath
Hudsons Buildings, Wigton, Cumbria CA7
North West, England · CA7
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£3,813
↗ 14%After 5 Years
Change In Property Value
£23,452
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,567 | £4,636 | £4,752 | £4,871 | £23,326 |
| Total Expenses | £3,685 | £3,704 | £3,721 | £3,743 | £3,766 | £18,619 |
| Profit Before Tax | £815 | £863 | £915 | £1,009 | £1,105 | £4,707 |
| Profit After Tax | £660 | £699 | £741 | £817 | £895 | £3,813 |
| Change In Property Value | £2,550 | £4,815 | £5,542 | £5,874 | £4,670 | £23,452 |
| Net Return | £3,210 | £5,515 | £6,283 | £6,691 | £5,565 | £27,264 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change