Detached
LA2
3 beds
2 baths
Station Road, Caton LA2
North West, England · LA2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£26,772
↗ 26%After 5 Years
Change In Property Value
£89,669
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,852 | £19,135 | £19,422 | £19,907 | £20,405 | £97,721 |
| Total Expenses | £12,842 | £12,883 | £12,922 | £12,981 | £13,041 | £64,669 |
| Profit Before Tax | £6,010 | £6,252 | £6,500 | £6,927 | £7,364 | £33,052 |
| Profit After Tax | £4,868 | £5,064 | £5,265 | £5,610 | £5,965 | £26,772 |
| Change In Property Value | £9,750 | £18,411 | £21,190 | £22,461 | £17,857 | £89,669 |
| Net Return | £14,618 | £23,475 | £26,455 | £28,072 | £23,821 | £116,441 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change