Detached
CA26
4 beds
3 baths
Kirkland, Frizington CA26
North West, England · CA26
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£125,915
↗ 81%After 5 Years
Change In Property Value
£122,355
↗ 26%After 5 Years
Return On Investment
160%
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 | £53,700 | £54,506 | £55,868 | £57,265 | £58,983 | £280,321 |
| Total Expenses | £24,716 | £24,808 | £24,955 | £25,105 | £25,288 | £124,871 |
| Profit Before Tax | £28,984 | £29,698 | £30,913 | £32,160 | £33,695 | £155,450 |
| Profit After Tax | £23,477 | £24,055 | £25,040 | £26,049 | £27,293 | £125,915 |
| Change In Property Value | £14,250 | £14,678 | £27,716 | £31,899 | £33,813 | £122,355 |
| Net Return | £37,727 | £38,733 | £52,756 | £57,948 | £61,105 | £248,269 |
| Return From Rental Income (%) | 15% | 16% | 16% | 17% | 18% | 81% |
| Total Net Return (%) | 24% | 25% | 34% | 37% | 39% | 160% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change