Terraced CA2 2 beds 1 bath

Dunmallet Rigg, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£5,822

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£37,247

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£6,960	£7,134	£7,313	£35,020
Total Expenses	£5,519	£5,542	£5,562	£5,590	£5,619	£27,832
Profit Before Tax	£1,237	£1,315	£1,398	£1,544	£1,694	£7,188
Profit After Tax	£1,002	£1,066	£1,132	£1,251	£1,372	£5,822
Change In Property Value	£4,050	£7,648	£8,802	£9,330	£7,417	£37,247
Net Return	£5,052	£8,713	£9,934	£10,581	£8,789	£43,069
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	104%

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