Detached CA10 2 beds 1 bath

Marshall Terrace, Shap, Penrith CA10

North West, England · CA10

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£14,965

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

115%

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	£11,244	£11,413	£11,698	£11,990	£12,350	£58,695
Total Expenses	£7,972	£8,001	£8,040	£8,080	£8,127	£40,220
Profit Before Tax	£3,272	£3,412	£3,658	£3,910	£4,223	£18,475
Profit After Tax	£2,650	£2,764	£2,963	£3,167	£3,421	£14,965
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£7,450	£7,708	£12,299	£13,912	£14,810	£56,179
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change