Terraced
CA1
2 beds
1 bath
Lindisfarne Street, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£9,098
↗ 28%After 5 Years
Change In Property Value
£27,047
↗ 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 | £7,380 | £7,491 | £7,678 | £7,870 | £8,106 | £38,525 |
| Total Expenses | £5,404 | £5,426 | £5,456 | £5,486 | £5,520 | £27,293 |
| Profit Before Tax | £1,976 | £2,064 | £2,222 | £2,384 | £2,586 | £11,232 |
| Profit After Tax | £1,601 | £1,672 | £1,800 | £1,931 | £2,094 | £9,098 |
| Change In Property Value | £3,150 | £3,245 | £6,127 | £7,051 | £7,474 | £27,047 |
| Net Return | £4,751 | £4,917 | £7,927 | £8,982 | £9,569 | £36,145 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change