Terraced CA1 3 beds 1 bath

Botcherby Avenue, Carlisle CA1

North West, England · CA1

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£8,539

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£25,746

↗ 26%After 5 Years

Return On Investment

111%

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	£7,020	£7,125	£7,303	£7,486	£7,711	£36,645
Total Expenses	£5,168	£5,190	£5,218	£5,247	£5,280	£26,103
Profit Before Tax	£1,852	£1,936	£2,085	£2,239	£2,430	£10,542
Profit After Tax	£1,501	£1,568	£1,689	£1,813	£1,968	£8,539
Change In Property Value	£2,999	£3,088	£5,832	£6,712	£7,115	£25,746
Net Return	£4,499	£4,656	£7,521	£8,525	£9,083	£34,285
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	15%	24%	28%	29%	111%

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