Terraced
CA2
2 beds
1 bath
Bower Street, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£383
↗ 1%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,248 | £4,312 | £4,420 | £4,530 | £4,666 | £22,175 |
| Total Expenses | £4,297 | £4,315 | £4,337 | £4,359 | £4,383 | £21,690 |
| Profit Before Tax | £-49 | £-3 | £83 | £171 | £283 | £485 |
| Profit After Tax | £-49 | £-3 | £67 | £139 | £229 | £383 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £2,501 | £2,623 | £5,027 | £5,847 | £6,280 | £22,278 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change