Terraced CA2 2 beds 1 bath

Dunmallet Rigg, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£1,710

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£33,474

↗ 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	£6,492	£6,589	£6,754	£6,923	£7,131	£33,889
Total Expenses	£6,305	£6,326	£6,353	£6,381	£6,413	£31,779
Profit Before Tax	£187	£263	£401	£542	£718	£2,111
Profit After Tax	£151	£213	£325	£439	£582	£1,710
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£4,050	£4,229	£7,907	£9,166	£9,832	£35,183
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
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