Semi Detached
CA2
3 beds
0 baths
Richmond Green, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£42,700First YearProfit From Rental Income
£1,991
↗ 5%After 5 Years
Change In Property Value
£35,805
↗ 26%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,948 | £7,052 | £7,229 | £7,409 | £7,632 | £36,270 |
| Total Expenses | £6,710 | £6,732 | £6,760 | £6,789 | £6,822 | £33,812 |
| Profit Before Tax | £238 | £321 | £469 | £620 | £810 | £2,458 |
| Profit After Tax | £193 | £260 | £380 | £502 | £656 | £1,991 |
| Change In Property Value | £4,170 | £4,295 | £8,111 | £9,335 | £9,895 | £35,805 |
| Net Return | £4,363 | £4,555 | £8,490 | £9,837 | £10,550 | £37,795 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change