Flat
CA10
2 beds
1 bath
Kirkoswald, Penrith CA10
North West, England · CA10
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-6,610
↘ -7%After 5 Years
Change In Property Value
£75,989
↗ 26%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,272 | £13,471 | £13,808 | £14,153 | £14,578 | £69,282 |
| Total Expenses | £15,031 | £15,097 | £15,174 | £15,252 | £15,337 | £75,892 |
| Profit Before Tax | £-1,759 | £-1,626 | £-1,366 | £-1,099 | £-760 | £-6,610 |
| Profit After Tax | £-1,759 | £-1,626 | £-1,366 | £-1,099 | £-760 | £-6,610 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £7,091 | £7,489 | £15,847 | £18,712 | £20,240 | £69,378 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change