Detached
CA5
4 beds
3 baths
Oak View, Orton Grange, Carlisle CA5
North West, England · CA5
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£47,527
↗ 19%After 5 Years
Change In Property Value
£206,927
↗ 28%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,000 | £39,585 | £40,179 | £41,183 | £42,213 | £202,160 |
| Total Expenses | £28,531 | £28,602 | £28,672 | £28,783 | £28,896 | £143,485 |
| Profit Before Tax | £10,469 | £10,983 | £11,507 | £12,400 | £13,316 | £58,675 |
| Profit After Tax | £8,480 | £8,896 | £9,321 | £10,044 | £10,786 | £47,527 |
| Change In Property Value | £22,500 | £42,488 | £48,899 | £51,833 | £41,207 | £206,927 |
| Net Return | £30,980 | £51,384 | £58,220 | £61,878 | £51,994 | £254,454 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change