Terraced CA2 3 beds 1 bath

Harrison Street, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£42,685First Year

Profit From Rental Income

After 5 Years

£6,033

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£38,337

↗ 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	£5,666	£5,688	£5,709	£5,738	£5,767	£28,567
Profit Before Tax	£1,282	£1,364	£1,449	£1,599	£1,754	£7,448
Profit After Tax	£1,039	£1,105	£1,173	£1,295	£1,421	£6,033
Change In Property Value	£4,169	£7,872	£9,059	£9,603	£7,634	£38,337
Net Return	£5,207	£8,976	£10,233	£10,898	£9,055	£44,370
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