Detached CA10 2 beds 1 bath

Marshall Terrace, Shap, Penrith CA10

North West, England · CA10

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-524

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£7,568	£7,590	£7,619	£7,649	£7,683	£38,109
Profit Before Tax	£-368	£-282	£-129	£29	£226	£-524
Profit After Tax	£-368	£-282	£-129	£29	£226	£-524
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£4,432	£4,662	£9,207	£10,774	£11,615	£40,690
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	10%	19%	22%	24%	83%

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