Semi Detached CA2 3 beds 0 baths

Richmond Green, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£42,700First Year

Profit From Rental Income

After 5 Years

£6,026

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£38,351

↗ 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	£6,948	£7,052	£7,158	£7,337	£7,520	£36,016
Total Expenses	£5,667	£5,690	£5,711	£5,739	£5,768	£28,576
Profit Before Tax	£1,281	£1,362	£1,447	£1,598	£1,752	£7,440
Profit After Tax	£1,038	£1,103	£1,172	£1,294	£1,419	£6,026
Change In Property Value	£4,170	£7,874	£9,063	£9,606	£7,637	£38,351
Net Return	£5,208	£8,978	£10,235	£10,901	£9,056	£44,377
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	26%	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