Detached LA5 1 bed 1 bath

4A The Promenade, Arnside LA5

North West, England · LA5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£14,109

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£60,699

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£8,767	£8,797	£8,825	£8,866	£8,908	£44,163
Profit Before Tax	£3,114	£3,261	£3,414	£3,679	£3,950	£17,418
Profit After Tax	£2,522	£2,642	£2,765	£2,980	£3,200	£14,109
Change In Property Value	£6,600	£12,463	£14,344	£15,204	£12,088	£60,699
Net Return	£9,122	£15,105	£17,109	£18,184	£15,287	£74,807
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

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