Detached CA11 2 beds 1 bath

Lowther House, Foster Street, Penrith CA11

North West, England · CA11

Initial Investment

First Year

£45,100First Year

Profit From Rental Income

After 5 Years

£37,512

↗ 83%After 5 Years

Change In Property Value

After 5 Years

£37,866

↗ 26%After 5 Years

Return On Investment

167%

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	£16,620	£16,869	£17,291	£17,723	£18,255	£86,759
Total Expenses	£7,994	£8,031	£8,084	£8,138	£8,202	£40,448
Profit Before Tax	£8,626	£8,839	£9,207	£9,586	£10,053	£46,311
Profit After Tax	£6,987	£7,159	£7,458	£7,764	£8,143	£37,512
Change In Property Value	£4,410	£4,542	£8,577	£9,872	£10,464	£37,866
Net Return	£11,397	£11,702	£16,035	£17,636	£18,607	£75,377
Return From Rental Income (%)	15%	16%	17%	17%	18%	83%
Total Net Return (%)	25%	26%	36%	39%	41%	167%

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