Terraced CA2 3 beds 2 baths

Denton Street, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£13,356

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

114%

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	£10,188	£10,341	£10,599	£10,864	£11,190	£53,183
Total Expenses	£7,272	£7,298	£7,335	£7,373	£7,416	£36,693
Profit Before Tax	£2,916	£3,042	£3,264	£3,492	£3,774	£16,489
Profit After Tax	£2,362	£2,464	£2,644	£2,828	£3,057	£13,356
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£6,712	£6,945	£11,105	£12,566	£13,379	£50,707
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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