Detached CA8 2 beds 1 bath

Old Forge, Gilsland CA8

North West, England · CA8

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£2,479

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,752	£7,868	£8,065	£8,267	£8,515	£40,466
Total Expenses	£7,425	£7,448	£7,478	£7,509	£7,545	£37,406
Profit Before Tax	£327	£420	£587	£757	£970	£3,061
Profit After Tax	£265	£340	£475	£613	£785	£2,479
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£4,915	£5,130	£9,519	£11,022	£11,819	£42,406
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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