Terraced CA7 2 beds 1 bath

Bowder Head Cottage, Bowness-On-Solway CA7

North West, England · CA7

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£5,669

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£9,045	£9,072	£9,108	£9,145	£9,188	£45,558
Profit Before Tax	£1,023	£1,147	£1,367	£1,591	£1,870	£6,999
Profit After Tax	£829	£929	£1,107	£1,289	£1,515	£5,669
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£6,529	£6,800	£12,193	£14,048	£15,040	£54,611
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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