Terraced CA2 2 beds 1 bath

Bower Street, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-11,219

↘ -40%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

43%

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	£1,968	£1,998	£2,047	£2,099	£2,162	£10,273
Total Expenses	£4,268	£4,282	£4,298	£4,314	£4,331	£21,492
Profit Before Tax	£-2,300	£-2,284	£-2,250	£-2,215	£-2,169	£-11,219
Profit After Tax	£-2,300	£-2,284	£-2,250	£-2,215	£-2,169	£-11,219
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£400	£497	£3,001	£3,829	£4,237	£11,964
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	1%	2%	11%	14%	15%	43%

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