Terraced
LA23
4 beds
3 baths
Belsfield Terrace, Bowness-On-Windermere, Windermere LA23
Initial Investment
£378,524First YearProfit From Rental Income
£61,894
↗ 16%After 5 Years
Change In Property Value
£118,169
↗ 20%After 5 Years
Return On Investment
48%
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 | £41,820 | £42,656 | £43,723 | £44,816 | £45,936 | £218,951 |
| Total Expenses | £28,289 | £28,384 | £28,501 | £28,621 | £28,744 | £142,539 |
| Profit Before Tax | £13,531 | £14,273 | £15,222 | £16,194 | £17,192 | £76,412 |
| Profit After Tax | £10,960 | £11,561 | £12,330 | £13,118 | £13,926 | £61,894 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £37,179 | £118,169 |
| Net Return | £22,860 | £23,699 | £37,091 | £45,307 | £51,105 | £180,063 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change