Terraced CA1 3 beds 1 bath

Tait Street, Carlisle CA1

North West, England · CA1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£11,227

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 26%After 5 Years

Return On Investment

113%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,784	£8,916	£9,139	£9,367	£9,648	£45,854
Total Expenses	£6,338	£6,362	£6,395	£6,429	£6,468	£31,993
Profit Before Tax	£2,446	£2,553	£2,743	£2,938	£3,180	£13,861
Profit After Tax	£1,981	£2,068	£2,222	£2,380	£2,576	£11,227
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£5,731	£5,931	£9,516	£10,774	£11,474	£43,426
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change