Detached
CA7
2 beds
2 baths
Blennerhasset, Wigton CA7
North West, England · CA7
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£6,519
↗ 10%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,136 | £11,303 | £11,586 | £11,875 | £12,232 | £58,131 |
| Total Expenses | £9,945 | £9,974 | £10,013 | £10,052 | £10,099 | £50,083 |
| Profit Before Tax | £1,191 | £1,329 | £1,573 | £1,823 | £2,133 | £8,049 |
| Profit After Tax | £964 | £1,077 | £1,274 | £1,476 | £1,728 | £6,519 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £7,264 | £7,566 | £13,528 | £15,579 | £16,676 | £60,613 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change