Detached CA5 4 beds 3 baths

Oak View, Orton Grange, Carlisle CA5

North West, England · CA5

Initial Investment

First Year

£233,482First Year

Profit From Rental Income

After 5 Years

£23,919

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£180,299

↗ 26%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,396	£36,942	£37,865	£38,812	£39,976	£189,992
Total Expenses	£31,910	£31,976	£32,079	£32,185	£32,312	£160,463
Profit Before Tax	£4,486	£4,966	£5,786	£6,627	£7,664	£29,529
Profit After Tax	£3,634	£4,022	£4,687	£5,368	£6,208	£23,919
Change In Property Value	£20,999	£21,628	£40,842	£47,005	£49,825	£180,299
Net Return	£24,632	£25,651	£45,529	£52,373	£56,034	£204,218
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	11%	19%	22%	24%	87%

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