Terraced
CA1
2 beds
1 bath
Grey Street, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£51,400First YearProfit From Rental Income
£15,825
↗ 31%After 5 Years
Change In Property Value
£43,275
↗ 26%After 5 Years
Return On Investment
115%
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 | £11,808 | £11,985 | £12,285 | £12,592 | £12,970 | £61,639 |
| Total Expenses | £8,346 | £8,375 | £8,416 | £8,458 | £8,506 | £42,102 |
| Profit Before Tax | £3,462 | £3,610 | £3,869 | £4,134 | £4,463 | £19,538 |
| Profit After Tax | £2,804 | £2,924 | £3,134 | £3,349 | £3,615 | £15,825 |
| Change In Property Value | £5,040 | £5,191 | £9,803 | £11,282 | £11,959 | £43,275 |
| Net Return | £7,844 | £8,115 | £12,936 | £14,631 | £15,574 | £59,100 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change