Semi Detached
CA2
3 beds
2 baths
Brisco Road, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£10,798
↗ 16%After 5 Years
Change In Property Value
£60,699
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £8,679 | £8,708 | £8,735 | £8,774 | £8,813 | £43,709 |
| Profit Before Tax | £2,325 | £2,461 | £2,602 | £2,846 | £3,097 | £13,331 |
| Profit After Tax | £1,883 | £1,994 | £2,107 | £2,306 | £2,509 | £10,798 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £8,483 | £14,457 | £16,451 | £17,510 | £14,596 | £71,497 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change