Terraced CA2 3 beds 0 baths

20 Duke Street, Carlisle, Cumbria CA2

North West, England · CA2

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£545

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£12,416

↗ 28%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,256	£2,290	£2,324	£2,382	£2,442	£11,694
Total Expenses	£2,173	£2,189	£2,203	£2,219	£2,236	£11,021
Profit Before Tax	£83	£100	£121	£163	£206	£673
Profit After Tax	£67	£81	£98	£132	£167	£545
Change In Property Value	£1,350	£2,549	£2,934	£3,110	£2,472	£12,416
Net Return	£1,417	£2,631	£3,032	£3,242	£2,639	£12,961
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	18%	21%	22%	18%	89%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change