Detached LA8 2 beds 2 baths

Croft Side Cottage, Crook Road, Staveley LA8

North West, England · LA8

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£23,350

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£95,187

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,636	£18,916	£19,199	£19,679	£20,171	£96,601
Total Expenses	£13,464	£13,504	£13,543	£13,602	£13,661	£67,774
Profit Before Tax	£5,172	£5,411	£5,656	£6,078	£6,510	£28,827
Profit After Tax	£4,189	£4,383	£4,582	£4,923	£5,273	£23,350
Change In Property Value	£10,350	£19,544	£22,494	£23,843	£18,955	£95,187
Net Return	£14,539	£23,927	£27,075	£28,766	£24,228	£118,536
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	22%	25%	26%	22%	109%

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