Semi Detached
CA1
3 beds
1 bath
Moorside Drive, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£7,280
↗ 15%After 5 Years
Change In Property Value
£44,145
↗ 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 | £8,004 | £8,124 | £8,246 | £8,452 | £8,663 | £41,489 |
| Total Expenses | £6,448 | £6,473 | £6,495 | £6,526 | £6,558 | £32,501 |
| Profit Before Tax | £1,556 | £1,651 | £1,751 | £1,926 | £2,105 | £8,988 |
| Profit After Tax | £1,260 | £1,337 | £1,418 | £1,560 | £1,705 | £7,280 |
| Change In Property Value | £4,800 | £9,064 | £10,432 | £11,058 | £8,791 | £44,145 |
| Net Return | £6,060 | £10,401 | £11,850 | £12,618 | £10,496 | £51,425 |
| 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