Flat LA8 2 beds 2 baths

Croft Side Cottage, Crook Road, Staveley LA8

North West, England · LA8

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£10,951

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£88,868

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,668	£19,963	£20,462	£20,974	£21,603	£102,670
Total Expenses	£17,655	£17,730	£17,823	£17,918	£18,024	£89,150
Profit Before Tax	£2,013	£2,233	£2,639	£3,056	£3,579	£13,520
Profit After Tax	£1,631	£1,809	£2,138	£2,475	£2,899	£10,951
Change In Property Value	£10,350	£10,661	£20,131	£23,168	£24,559	£88,868
Net Return	£11,981	£12,469	£22,268	£25,643	£27,458	£99,819
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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