Flat
CA12
3 beds
1 bath
Causey Pike Cottage, Newlands, Keswick CA12
North West, England · CA12
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£60,029
↗ 24%After 5 Years
Change In Property Value
£193,192
↗ 26%After 5 Years
Return On Investment
101%
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 | £54,000 | £54,810 | £56,180 | £57,585 | £59,312 | £281,887 |
| Total Expenses | £41,056 | £41,273 | £41,537 | £41,807 | £42,105 | £207,778 |
| Profit Before Tax | £12,944 | £13,537 | £14,644 | £15,778 | £17,207 | £74,110 |
| Profit After Tax | £10,484 | £10,965 | £11,861 | £12,780 | £13,938 | £60,029 |
| Change In Property Value | £22,500 | £23,175 | £43,762 | £50,366 | £53,388 | £193,192 |
| Net Return | £32,984 | £34,140 | £55,623 | £63,147 | £67,326 | £253,220 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 22% | 25% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change