Detached CA11 2 beds 1 bath

Lowther House, Foster Street, Penrith CA11

North West, England · CA11

Initial Investment

First Year

£45,100First Year

Profit From Rental Income

After 5 Years

£-2,061

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£37,866

↗ 26%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,324	£6,419	£6,579	£6,744	£6,946	£33,012
Total Expenses	£6,965	£6,986	£7,012	£7,040	£7,071	£35,073
Profit Before Tax	£-641	£-567	£-433	£-296	£-125	£-2,061
Profit After Tax	£-641	£-567	£-433	£-296	£-125	£-2,061
Change In Property Value	£4,410	£4,542	£8,577	£9,872	£10,464	£37,866
Net Return	£3,769	£3,976	£8,144	£9,576	£10,340	£35,805
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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