Terraced
CA1
3 beds
1 bath
Tait Street, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£1,592
↗ 4%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,252 | £6,346 | £6,504 | £6,667 | £6,867 | £32,636 |
| Total Expenses | £6,085 | £6,105 | £6,132 | £6,159 | £6,190 | £30,671 |
| Profit Before Tax | £167 | £240 | £372 | £508 | £677 | £1,965 |
| Profit After Tax | £136 | £195 | £302 | £411 | £548 | £1,592 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,886 | £4,057 | £7,595 | £8,806 | £9,446 | £33,790 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change