Terraced CA2 2 beds 1 bath

Hallin Crescent, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£1,903

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£34,774

↗ 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	£6,756	£6,857	£7,029	£7,204	£7,421	£35,267
Total Expenses	£6,532	£6,553	£6,581	£6,610	£6,642	£32,918
Profit Before Tax	£224	£304	£448	£595	£779	£2,349
Profit After Tax	£182	£246	£363	£482	£631	£1,903
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£4,232	£4,418	£8,240	£9,548	£10,241	£36,677
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
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