Terraced
LA15
2 beds
1 bath
Lord Street, Dalton-In-Furness, Cumbria LA15
Initial Investment
£63,400First YearProfit From Rental Income
£11,851
↗ 19%After 5 Years
Change In Property Value
£25,818
↗ 20%After 5 Years
Return On Investment
59%
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 | £9,132 | £9,315 | £9,548 | £9,786 | £10,031 | £47,811 |
| Total Expenses | £6,571 | £6,601 | £6,635 | £6,670 | £6,705 | £33,181 |
| Profit Before Tax | £2,561 | £2,714 | £2,913 | £3,117 | £3,326 | £14,630 |
| Profit After Tax | £2,074 | £2,198 | £2,359 | £2,524 | £2,694 | £11,851 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £4,674 | £4,850 | £7,769 | £9,558 | £10,817 | £37,669 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change