Terraced
CA3
2 beds
1 bath
Church Place, Carlisle CA3
North West, England · CA3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£4,260
↗ 9%After 5 Years
Change In Property Value
£39,926
↗ 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 | £8,220 | £8,343 | £8,552 | £8,766 | £9,029 | £42,910 |
| Total Expenses | £7,472 | £7,495 | £7,527 | £7,559 | £7,596 | £37,650 |
| Profit Before Tax | £748 | £848 | £1,025 | £1,206 | £1,432 | £5,260 |
| Profit After Tax | £606 | £687 | £830 | £977 | £1,160 | £4,260 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £5,256 | £5,476 | £9,874 | £11,386 | £12,194 | £44,187 |
| 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