Detached CA7 2 beds 2 baths

Ale Cottage, Ireby, Wigton CA7

North West, England · CA7

Initial Investment

First Year

£77,732First Year

Profit From Rental Income

After 5 Years

£15,721

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£70,342

↗ 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	£13,512	£13,715	£13,920	£14,268	£14,625	£70,041
Total Expenses	£10,054	£10,087	£10,118	£10,163	£10,209	£50,631
Profit Before Tax	£3,458	£3,628	£3,803	£4,105	£4,416	£19,409
Profit After Tax	£2,801	£2,938	£3,080	£3,325	£3,577	£15,721
Change In Property Value	£7,649	£14,443	£16,622	£17,620	£14,008	£70,342
Net Return	£10,449	£17,381	£19,703	£20,945	£17,585	£86,063
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	111%

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