Detached
CA5
3 beds
2 baths
Rosebank Cottage, Kirkbampton, Carlisle CA5
North West, England · CA5
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£24,044
↗ 19%After 5 Years
Change In Property Value
£108,982
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,544 | £20,852 | £21,165 | £21,694 | £22,236 | £106,492 |
| Total Expenses | £15,264 | £15,307 | £15,348 | £15,412 | £15,477 | £76,807 |
| Profit Before Tax | £5,280 | £5,545 | £5,817 | £6,282 | £6,760 | £29,684 |
| Profit After Tax | £4,277 | £4,492 | £4,711 | £5,089 | £5,475 | £24,044 |
| Change In Property Value | £11,850 | £22,377 | £25,754 | £27,299 | £21,703 | £108,982 |
| Net Return | £16,127 | £26,868 | £30,465 | £32,388 | £27,178 | £133,026 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change