Detached CA7 2 beds 2 baths

Ale Cottage, Ireby, Wigton CA7

North West, England · CA7

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£7,332

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£59,233

↗ 26%After 5 Years

Return On Investment

95%

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	£12,192	£12,375	£12,684	£13,001	£13,391	£63,644
Total Expenses	£10,842	£10,872	£10,914	£10,957	£11,006	£54,592
Profit Before Tax	£1,350	£1,503	£1,770	£2,045	£2,385	£9,052
Profit After Tax	£1,093	£1,217	£1,434	£1,656	£1,932	£7,332
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£7,992	£8,323	£14,851	£17,099	£18,301	£66,565
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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