Terraced CA2 2 beds 1 bath

Clementina Terrace, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£2,578

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,554	£6,718	£6,920	£32,887
Total Expenses	£5,891	£5,912	£5,939	£5,966	£5,997	£29,705
Profit Before Tax	£409	£483	£616	£752	£923	£3,182
Profit After Tax	£331	£391	£499	£609	£748	£2,578
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£3,931	£4,099	£7,501	£8,668	£9,290	£33,488
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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