Terraced CA26 2 beds 1 bath

Waterloo Terrace, Arlecdon CA26

North West, England · CA26

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£11,748

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

113%

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	£9,132	£9,269	£9,501	£9,738	£10,030	£47,670
Total Expenses	£6,571	£6,596	£6,630	£6,665	£6,705	£33,167
Profit Before Tax	£2,561	£2,673	£2,871	£3,073	£3,326	£14,504
Profit After Tax	£2,074	£2,165	£2,325	£2,489	£2,694	£11,748
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,974	£6,182	£9,911	£11,220	£11,948	£45,235
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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