Terraced
CA1
2 beds
1 bath
Allandale Road, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£11,756
↗ 29%After 5 Years
Change In Property Value
£33,474
↗ 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 | £9,132 | £9,269 | £9,501 | £9,738 | £10,030 | £47,670 |
| Total Expenses | £6,569 | £6,594 | £6,628 | £6,663 | £6,703 | £33,157 |
| Profit Before Tax | £2,563 | £2,675 | £2,873 | £3,075 | £3,328 | £14,514 |
| Profit After Tax | £2,076 | £2,167 | £2,327 | £2,491 | £2,695 | £11,756 |
| Change In Property Value | £3,899 | £4,015 | £7,583 | £8,727 | £9,250 | £33,474 |
| Net Return | £5,975 | £6,182 | £9,909 | £11,218 | £11,946 | £45,230 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change