Terraced
CA1
3 beds
1 bath
Orchard Street, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£33,850First YearProfit From Rental Income
£4,293
↗ 13%After 5 Years
Change In Property Value
£30,211
↗ 28%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,472 | £5,554 | £5,637 | £5,778 | £5,923 | £28,365 |
| Total Expenses | £4,570 | £4,591 | £4,610 | £4,634 | £4,659 | £23,065 |
| Profit Before Tax | £902 | £963 | £1,028 | £1,144 | £1,263 | £5,300 |
| Profit After Tax | £730 | £780 | £832 | £927 | £1,023 | £4,293 |
| Change In Property Value | £3,285 | £6,203 | £7,139 | £7,568 | £6,016 | £30,211 |
| Net Return | £4,015 | £6,983 | £7,972 | £8,494 | £7,040 | £34,504 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change