Terraced
CA1
2 beds
1 bath
Hillary Grove, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£12,843
↗ 30%After 5 Years
Change In Property Value
£36,050
↗ 26%After 5 Years
Return On Investment
114%
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 | £9,840 | £9,988 | £10,237 | £10,493 | £10,808 | £51,366 |
| Total Expenses | £7,037 | £7,063 | £7,098 | £7,135 | £7,177 | £35,510 |
| Profit Before Tax | £2,803 | £2,925 | £3,139 | £3,358 | £3,631 | £15,856 |
| Profit After Tax | £2,271 | £2,369 | £2,542 | £2,720 | £2,941 | £12,843 |
| Change In Property Value | £4,199 | £4,324 | £8,166 | £9,398 | £9,962 | £36,050 |
| Net Return | £6,469 | £6,694 | £10,708 | £12,118 | £12,903 | £48,893 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change