Terraced
CA3
2 beds
1 bath
Antonine Way, Houghton, Carlisle CA3
North West, England · CA3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£4,462
↗ 9%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,484 | £8,611 | £8,827 | £9,047 | £9,319 | £44,288 |
| Total Expenses | £7,696 | £7,721 | £7,753 | £7,786 | £7,824 | £38,780 |
| Profit Before Tax | £788 | £891 | £1,074 | £1,261 | £1,495 | £5,508 |
| Profit After Tax | £638 | £721 | £870 | £1,022 | £1,211 | £4,462 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £5,438 | £5,665 | £10,206 | £11,766 | £12,600 | £45,676 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change