Detached
CA8
1 bed
1 bath
Heads Nook, Brampton CA8
North West, England · CA8
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£45,068
↗ 84%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
168%
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 | £19,788 | £20,085 | £20,587 | £21,102 | £21,735 | £103,296 |
| Total Expenses | £9,422 | £9,463 | £9,524 | £9,586 | £9,660 | £47,656 |
| Profit Before Tax | £10,366 | £10,622 | £11,063 | £11,515 | £12,074 | £55,640 |
| Profit After Tax | £8,397 | £8,604 | £8,961 | £9,327 | £9,780 | £45,068 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £13,647 | £14,011 | £19,172 | £21,079 | £22,237 | £90,146 |
| Return From Rental Income (%) | 16% | 16% | 17% | 17% | 18% | 84% |
| Total Net Return (%) | 26% | 26% | 36% | 39% | 42% | 168% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change