Detached
CA10
3 beds
2 baths
Melmerby, Penrith CA10
North West, England · CA10
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£85,492
↗ 84%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
165%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,744 | £37,295 | £38,228 | £39,183 | £40,359 | £191,809 |
| Total Expenses | £17,069 | £17,135 | £17,239 | £17,346 | £17,474 | £86,264 |
| Profit Before Tax | £19,675 | £20,160 | £20,988 | £21,837 | £22,885 | £105,545 |
| Profit After Tax | £15,937 | £16,329 | £17,000 | £17,688 | £18,537 | £85,492 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £25,687 | £26,372 | £35,964 | £39,514 | £41,671 | £169,208 |
| Return From Rental Income (%) | 16% | 16% | 17% | 17% | 18% | 84% |
| Total Net Return (%) | 25% | 26% | 35% | 39% | 41% | 165% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change