Terraced CA7 2 beds 1 bath

Bowder Head Cottage, Bowness-On-Solway CA7

North West, England · CA7

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£18,181

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

116%

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	£13,356	£13,556	£13,895	£14,243	£14,670	£69,720
Total Expenses	£9,374	£9,405	£9,450	£9,496	£9,549	£47,274
Profit Before Tax	£3,982	£4,151	£4,445	£4,747	£5,121	£22,446
Profit After Tax	£3,226	£3,362	£3,601	£3,845	£4,148	£18,181
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,926	£9,233	£14,687	£16,604	£17,673	£67,123
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	116%

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