Detached
LA10
2 beds
1 bath
Main Street, Dent, Sedbergh LA10
Initial Investment
£93,450First YearProfit From Rental Income
£49,339
↗ 53%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
93%
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 | £21,480 | £21,910 | £22,457 | £23,019 | £23,594 | £112,460 |
| Total Expenses | £10,186 | £10,241 | £10,306 | £10,373 | £10,442 | £51,548 |
| Profit Before Tax | £11,294 | £11,669 | £12,151 | £12,645 | £13,153 | £60,912 |
| Profit After Tax | £9,148 | £9,452 | £9,842 | £10,243 | £10,654 | £49,339 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £12,948 | £13,328 | £17,749 | £20,522 | £22,526 | £87,073 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 11% | 53% |
| Total Net Return (%) | 14% | 14% | 19% | 22% | 24% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change