Terraced
CA17
0 beds
0 baths
High Street, Kirkby Stephen CA17
North West, England · CA17
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£61,424
↗ 31%After 5 Years
Change In Property Value
£153,265
↗ 26%After 5 Years
Return On Investment
109%
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 | £41,820 | £42,447 | £43,508 | £44,596 | £45,934 | £218,306 |
| Total Expenses | £28,289 | £28,363 | £28,480 | £28,599 | £28,744 | £142,475 |
| Profit Before Tax | £13,531 | £14,084 | £15,029 | £15,997 | £17,190 | £75,832 |
| Profit After Tax | £10,960 | £11,408 | £12,173 | £12,957 | £13,924 | £61,424 |
| Change In Property Value | £17,850 | £18,386 | £34,718 | £39,957 | £42,355 | £153,265 |
| Net Return | £28,810 | £29,794 | £46,891 | £52,915 | £56,279 | £214,689 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change