Terraced CA2 2 beds 1 bath

Bower Street, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£544

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,500	£4,567	£4,682	£4,799	£4,943	£23,491
Total Expenses	£4,521	£4,539	£4,561	£4,584	£4,609	£22,814
Profit Before Tax	£-21	£28	£121	£215	£334	£677
Profit After Tax	£-21	£23	£98	£174	£270	£544
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£2,679	£2,804	£5,349	£6,218	£6,677	£23,727
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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