Terraced
CA2
2 beds
1 bath
Bower Street, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£6,448
↗ 26%After 5 Years
Change In Property Value
£20,607
↗ 26%After 5 Years
Return On Investment
108%
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 | £5,628 | £5,712 | £5,855 | £6,002 | £6,182 | £29,379 |
| Total Expenses | £4,237 | £4,257 | £4,282 | £4,307 | £4,336 | £21,419 |
| Profit Before Tax | £1,391 | £1,456 | £1,573 | £1,694 | £1,846 | £7,960 |
| Profit After Tax | £1,127 | £1,179 | £1,275 | £1,372 | £1,495 | £6,448 |
| Change In Property Value | £2,400 | £2,472 | £4,668 | £5,372 | £5,695 | £20,607 |
| Net Return | £3,527 | £3,651 | £5,942 | £6,745 | £7,190 | £27,055 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change