Terraced CA28 2 beds 1 bath

Geelong Terrace, Sandwith CA28

North West, England · CA28

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£848

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 26%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,480	£6,577	£6,742	£6,910	£7,117	£33,826
Total Expenses	£6,504	£6,525	£6,553	£6,580	£6,612	£32,774
Profit Before Tax	£-24	£52	£189	£330	£506	£1,052
Profit After Tax	£-24	£42	£153	£267	£410	£848
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£4,026	£4,214	£8,030	£9,333	£10,020	£35,622
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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