Terraced CA2 2 beds 1 bath

Rigg Street, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£6,969

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£21,895

↗ 26%After 5 Years

Return On Investment

109%

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	£5,976	£6,066	£6,217	£6,373	£6,564	£31,196
Total Expenses	£4,470	£4,490	£4,516	£4,543	£4,573	£22,592
Profit Before Tax	£1,506	£1,575	£1,701	£1,830	£1,991	£8,603
Profit After Tax	£1,220	£1,276	£1,378	£1,482	£1,613	£6,969
Change In Property Value	£2,550	£2,627	£4,960	£5,708	£6,051	£21,895
Net Return	£3,770	£3,902	£6,337	£7,190	£7,664	£28,864
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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