Detached
CA4
2 beds
1 bath
William Street, Cotehill, Carlisle CA4
North West, England · CA4
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£10,075
↗ 20%After 5 Years
Change In Property Value
£45,524
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,916 | £9,050 | £9,185 | £9,415 | £9,651 | £46,217 |
| Total Expenses | £6,700 | £6,726 | £6,750 | £6,784 | £6,818 | £33,778 |
| Profit Before Tax | £2,216 | £2,323 | £2,435 | £2,632 | £2,833 | £12,438 |
| Profit After Tax | £1,795 | £1,882 | £1,973 | £2,132 | £2,294 | £10,075 |
| Change In Property Value | £4,950 | £9,347 | £10,758 | £11,403 | £9,066 | £45,524 |
| Net Return | £6,745 | £11,229 | £12,730 | £13,535 | £11,360 | £55,599 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change