Terraced
CA11
3 beds
2 baths
Newton Reigny, Penrith CA11
North West, England · CA11
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-1,609
↘ -2%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
82%
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 | £12,036 | £12,217 | £12,522 | £12,835 | £13,220 | £62,830 |
| Total Expenses | £12,813 | £12,842 | £12,883 | £12,926 | £12,975 | £64,439 |
| Profit Before Tax | £-777 | £-626 | £-361 | £-91 | £245 | £-1,609 |
| Profit After Tax | £-777 | £-626 | £-361 | £-91 | £245 | £-1,609 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £7,623 | £8,026 | £15,976 | £18,713 | £20,177 | £70,516 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change