Terraced
CA17
0 beds
0 baths
High Street, Kirkby Stephen CA17
North West, England · CA17
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-8,847
↘ -4%After 5 Years
Change In Property Value
£153,265
↗ 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 | £23,796 | £24,153 | £24,757 | £25,376 | £26,137 | £124,218 |
| Total Expenses | £26,486 | £26,533 | £26,605 | £26,677 | £26,764 | £133,066 |
| Profit Before Tax | £-2,690 | £-2,380 | £-1,848 | £-1,302 | £-627 | £-8,847 |
| Profit After Tax | £-2,690 | £-2,380 | £-1,848 | £-1,302 | £-627 | £-8,847 |
| Change In Property Value | £17,850 | £18,386 | £34,718 | £39,957 | £42,355 | £153,265 |
| Net Return | £15,160 | £16,005 | £32,870 | £38,655 | £41,727 | £144,418 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 21% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change