Detached
CA2
4 beds
2 baths
The Ellen, Plot 65 & 66, Sandsfield Way, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£19,554
↗ 17%After 5 Years
Change In Property Value
£102,070
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,492 | £18,769 | £19,051 | £19,527 | £20,015 | £95,855 |
| Total Expenses | £14,252 | £14,293 | £14,331 | £14,389 | £14,449 | £71,714 |
| Profit Before Tax | £4,240 | £4,477 | £4,720 | £5,138 | £5,567 | £24,141 |
| Profit After Tax | £3,434 | £3,626 | £3,823 | £4,162 | £4,509 | £19,554 |
| Change In Property Value | £11,099 | £20,958 | £24,120 | £25,568 | £20,326 | £102,070 |
| Net Return | £14,533 | £24,584 | £27,944 | £29,729 | £24,835 | £121,625 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change