Terraced
CA2
3 beds
1 bath
North Street, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£8,444
↗ 15%After 5 Years
Change In Property Value
£49,649
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £7,190 | £7,216 | £7,240 | £7,273 | £7,308 | £36,227 |
| Profit Before Tax | £1,810 | £1,919 | £2,032 | £2,230 | £2,434 | £10,425 |
| Profit After Tax | £1,466 | £1,554 | £1,646 | £1,807 | £1,971 | £8,444 |
| Change In Property Value | £5,399 | £10,194 | £11,733 | £12,437 | £9,887 | £49,649 |
| Net Return | £6,865 | £11,749 | £13,379 | £14,243 | £11,858 | £58,093 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change