Terraced CA2 3 beds 1 bath

Clementina Terrace, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£5,521

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£35,867

↗ 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	£6,504	£6,602	£6,701	£6,868	£7,040	£33,714
Total Expenses	£5,333	£5,355	£5,376	£5,403	£5,431	£26,897
Profit Before Tax	£1,171	£1,246	£1,325	£1,465	£1,609	£6,817
Profit After Tax	£948	£1,009	£1,073	£1,187	£1,303	£5,521
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£4,848	£8,374	£9,549	£10,171	£8,446	£41,389
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	103%

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