Terraced
CA1
3 beds
1 bath
Lingmoor Terrace, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£6,980
↗ 15%After 5 Years
Change In Property Value
£42,765
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,752 | £7,868 | £7,986 | £8,186 | £8,391 | £40,183 |
| Total Expenses | £6,262 | £6,286 | £6,309 | £6,339 | £6,370 | £31,566 |
| Profit Before Tax | £1,490 | £1,582 | £1,678 | £1,847 | £2,021 | £8,617 |
| Profit After Tax | £1,207 | £1,281 | £1,359 | £1,496 | £1,637 | £6,980 |
| Change In Property Value | £4,650 | £8,781 | £10,106 | £10,712 | £8,516 | £42,765 |
| Net Return | £5,857 | £10,062 | £11,465 | £12,208 | £10,153 | £49,745 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change