Terraced CA15 2 beds 1 bath

Crosby, Maryport CA15

North West, England · CA15

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£9,619

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

112%

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	£7,728	£7,844	£8,040	£8,241	£8,488	£40,341
Total Expenses	£5,637	£5,660	£5,690	£5,722	£5,757	£28,466
Profit Before Tax	£2,091	£2,184	£2,350	£2,519	£2,731	£11,875
Profit After Tax	£1,694	£1,769	£1,903	£2,041	£2,212	£9,619
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£4,994	£5,168	£8,322	£9,428	£10,043	£37,954
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	24%	28%	30%	112%

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