Terraced CA1 2 beds 1 bath

Margery Street, Carlisle CA1

North West, England · CA1

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£1,747

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 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	£6,504	£6,602	£6,767	£6,936	£7,144	£33,952
Total Expenses	£6,308	£6,329	£6,357	£6,385	£6,416	£31,795
Profit Before Tax	£196	£272	£410	£551	£728	£2,157
Profit After Tax	£159	£220	£332	£446	£590	£1,747
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,059	£4,237	£7,917	£9,177	£9,843	£35,234
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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