Semi Detached CA1 3 beds 1 bath

Mayfield Avenue, Carlisle CA1

North West, England · CA1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£6,414

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

101%

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	£7,308	£7,418	£7,603	£7,793	£8,027	£38,149
Total Expenses	£5,992	£6,014	£6,044	£6,074	£6,108	£30,231
Profit Before Tax	£1,316	£1,403	£1,560	£1,720	£1,919	£7,918
Profit After Tax	£1,066	£1,137	£1,263	£1,393	£1,555	£6,414
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,666	£4,845	£8,265	£9,451	£10,097	£37,324
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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