Terraced
CA7
2 beds
1 bath
Hudsons Buildings, Wigton, Cumbria CA7
North West, England · CA7
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£1,352
↗ 5%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,567 | £4,682 | £4,799 | £4,943 | £23,491 |
| Total Expenses | £4,322 | £4,341 | £4,363 | £4,385 | £4,411 | £21,822 |
| Profit Before Tax | £178 | £227 | £319 | £413 | £532 | £1,669 |
| Profit After Tax | £144 | £184 | £258 | £335 | £431 | £1,352 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £2,694 | £2,810 | £5,218 | £6,043 | £6,482 | £23,247 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change