Terraced CA1 2 beds 1 bath

Pennine Way, Harraby, Carlisle CA1

North West, England · CA1

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£10,706

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

112%

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	£8,436	£8,563	£8,777	£8,996	£9,266	£44,037
Total Expenses	£6,105	£6,129	£6,161	£6,194	£6,231	£30,820
Profit Before Tax	£2,331	£2,434	£2,616	£2,802	£3,034	£13,218
Profit After Tax	£1,888	£1,971	£2,119	£2,270	£2,458	£10,706
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£5,488	£5,679	£9,121	£10,328	£11,000	£41,617
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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