Semi Detached
CA1
3 beds
1 bath
Nunnery Close, Durrranhill, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£13,205
↗ 20%After 5 Years
Change In Property Value
£55,382
↗ 26%After 5 Years
Return On Investment
105%
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 | £13,104 | £13,301 | £13,633 | £13,974 | £14,393 | £68,405 |
| Total Expenses | £10,341 | £10,372 | £10,416 | £10,461 | £10,513 | £52,102 |
| Profit Before Tax | £2,763 | £2,929 | £3,217 | £3,513 | £3,880 | £16,303 |
| Profit After Tax | £2,238 | £2,372 | £2,606 | £2,846 | £3,143 | £13,205 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £8,688 | £9,016 | £15,151 | £17,284 | £18,447 | £68,587 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change