Flat CA12 3 beds 1 bath

Causey Pike Cottage, Newlands, Keswick CA12

North West, England · CA12

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£-11,242

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£202,207

↗ 26%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,976	£33,471	£34,307	£35,165	£36,220	£172,139
Total Expenses	£36,442	£36,538	£36,665	£36,794	£36,942	£183,382
Profit Before Tax	£-3,466	£-3,067	£-2,357	£-1,629	£-722	£-11,242
Profit After Tax	£-3,466	£-3,067	£-2,357	£-1,629	£-722	£-11,242
Change In Property Value	£23,550	£24,257	£45,804	£52,717	£55,880	£202,207
Net Return	£20,084	£21,189	£43,447	£51,088	£55,157	£190,965
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	8%	17%	19%	21%	73%

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