Detached
CA7
2 beds
2 baths
Blennerhasset, Wigton CA7
North West, England · CA7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£13,638
↗ 20%After 5 Years
Change In Property Value
£62,078
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,928 | £12,107 | £12,289 | £12,596 | £12,911 | £61,830 |
| Total Expenses | £8,932 | £8,963 | £8,991 | £9,032 | £9,074 | £44,992 |
| Profit Before Tax | £2,996 | £3,144 | £3,298 | £3,564 | £3,836 | £16,838 |
| Profit After Tax | £2,427 | £2,547 | £2,671 | £2,886 | £3,107 | £13,638 |
| Change In Property Value | £6,750 | £12,746 | £14,670 | £15,550 | £12,362 | £62,078 |
| Net Return | £9,177 | £15,293 | £17,341 | £18,436 | £15,470 | £75,717 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change