Terraced
CA2
3 beds
1 bath
Harrison Street, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£39,685First YearProfit From Rental Income
£1,688
↗ 4%After 5 Years
Change In Property Value
£33,216
↗ 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 | £6,444 | £6,541 | £6,704 | £6,872 | £7,078 | £33,639 |
| Total Expenses | £6,260 | £6,282 | £6,309 | £6,336 | £6,368 | £31,555 |
| Profit Before Tax | £184 | £259 | £395 | £535 | £710 | £2,083 |
| Profit After Tax | £149 | £210 | £320 | £434 | £575 | £1,688 |
| Change In Property Value | £3,869 | £3,985 | £7,524 | £8,660 | £9,179 | £33,216 |
| Net Return | £4,017 | £4,194 | £7,844 | £9,093 | £9,754 | £34,904 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change