Detached
LA16
3 beds
1 bath
Saves Lane, Askam-In-Furness, Cumbria LA16
Initial Investment
£114,850First YearProfit From Rental Income
£60,178
↗ 52%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
92%
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 | £26,004 | £26,524 | £27,187 | £27,867 | £28,564 | £136,146 |
| Total Expenses | £12,226 | £12,289 | £12,366 | £12,445 | £12,525 | £61,852 |
| Profit Before Tax | £13,778 | £14,235 | £14,821 | £15,422 | £16,038 | £74,294 |
| Profit After Tax | £11,160 | £11,530 | £12,005 | £12,492 | £12,991 | £60,178 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £15,760 | £16,222 | £21,577 | £24,935 | £27,363 | £105,857 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 14% | 14% | 19% | 22% | 24% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change