Terraced
CA2
2 beds
1 bath
Bower Street, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£2,860
↗ 11%After 5 Years
Change In Property Value
£23,452
↗ 28%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,248 | £4,312 | £4,376 | £4,486 | £4,598 | £22,020 |
| Total Expenses | £3,660 | £3,679 | £3,695 | £3,717 | £3,739 | £18,489 |
| Profit Before Tax | £588 | £633 | £681 | £769 | £859 | £3,531 |
| Profit After Tax | £477 | £513 | £552 | £623 | £696 | £2,860 |
| Change In Property Value | £2,550 | £4,815 | £5,542 | £5,874 | £4,670 | £23,452 |
| Net Return | £3,027 | £5,328 | £6,094 | £6,497 | £5,366 | £26,312 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 20% | 23% | 25% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change