Terraced LA4 2 beds 1 bath

Garnett Street, Morecambe, Lancashire LA4

North West, England · LA4

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£8,297

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£27,590

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,297	£6,392	£6,551	£6,715	£32,159
Total Expenses	£4,338	£4,360	£4,379	£4,406	£4,433	£21,916
Profit Before Tax	£1,866	£1,937	£2,012	£2,145	£2,282	£10,243
Profit After Tax	£1,512	£1,569	£1,630	£1,738	£1,849	£8,297
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£4,512	£7,234	£8,150	£8,649	£7,343	£35,887
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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