Terraced CA2 2 beds 1 bath

Millholme Avenue, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£1,280

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£29,623

↗ 26%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,748	£5,834	£5,980	£6,130	£6,313	£30,005
Total Expenses	£5,637	£5,658	£5,683	£5,709	£5,738	£28,424
Profit Before Tax	£111	£177	£297	£421	£576	£1,581
Profit After Tax	£90	£143	£241	£341	£466	£1,280
Change In Property Value	£3,450	£3,554	£6,710	£7,723	£8,186	£29,623
Net Return	£3,540	£3,697	£6,951	£8,064	£8,652	£30,903
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	24%	87%

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