Detached CA8 1 bed 1 bath

Heads Nook, Brampton CA8

North West, England · CA8

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£3,056

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,101	£9,329	£9,609	£45,666
Total Expenses	£8,318	£8,343	£8,375	£8,409	£8,448	£41,893
Profit Before Tax	£430	£537	£726	£920	£1,161	£3,773
Profit After Tax	£348	£435	£588	£745	£940	£3,056
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£5,598	£5,842	£10,799	£12,497	£13,397	£48,134
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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