Terraced
CA1
3 beds
2 baths
Greystone Road, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£6,679
↗ 15%After 5 Years
Change In Property Value
£41,385
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,500 | £7,612 | £7,727 | £7,920 | £8,118 | £38,877 |
| Total Expenses | £6,076 | £6,100 | £6,122 | £6,151 | £6,182 | £30,631 |
| Profit Before Tax | £1,424 | £1,512 | £1,605 | £1,768 | £1,936 | £8,246 |
| Profit After Tax | £1,153 | £1,225 | £1,300 | £1,432 | £1,568 | £6,679 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £5,653 | £9,723 | £11,080 | £11,799 | £9,810 | £48,064 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change