Terraced
CA1
2 beds
1 bath
20 Allandale Road, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£39,250First YearProfit From Rental Income
£11,510
↗ 29%After 5 Years
Change In Property Value
£32,843
↗ 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 | £8,964 | £9,098 | £9,326 | £9,559 | £9,846 | £46,793 |
| Total Expenses | £6,455 | £6,480 | £6,513 | £6,548 | £6,587 | £32,583 |
| Profit Before Tax | £2,509 | £2,619 | £2,813 | £3,011 | £3,259 | £14,210 |
| Profit After Tax | £2,032 | £2,121 | £2,278 | £2,439 | £2,640 | £11,510 |
| Change In Property Value | £3,825 | £3,940 | £7,440 | £8,562 | £9,076 | £32,843 |
| Net Return | £5,857 | £6,061 | £9,718 | £11,001 | £11,716 | £44,353 |
| 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