Detached CA7 2 beds 2 baths

Ale Cottage, Ireby, Wigton CA7

North West, England · CA7

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£7,928

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£63,109

↗ 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	£12,984	£13,179	£13,508	£13,846	£14,261	£67,778
Total Expenses	£11,519	£11,550	£11,593	£11,638	£11,690	£57,991
Profit Before Tax	£1,465	£1,629	£1,915	£2,208	£2,571	£9,788
Profit After Tax	£1,187	£1,319	£1,551	£1,788	£2,082	£7,928
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£8,537	£8,890	£15,847	£18,241	£19,523	£71,037
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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