Terraced CA3 3 beds 1 bath

Eden Street, Carlisle CA3

North West, England · CA3

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£10,485

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£49,649

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,540	£9,683	£9,828	£10,074	£10,326	£49,451
Total Expenses	£7,244	£7,271	£7,295	£7,331	£7,366	£36,507
Profit Before Tax	£2,296	£2,412	£2,533	£2,744	£2,960	£12,944
Profit After Tax	£1,860	£1,954	£2,052	£2,222	£2,397	£10,485
Change In Property Value	£5,399	£10,194	£11,733	£12,437	£9,887	£49,649
Net Return	£7,258	£12,148	£13,784	£14,659	£12,284	£60,134
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	109%

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