Semi Detached CA2 3 beds 1 bath

Coogan Close, Denton Holme, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£11,423

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

104%

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	£11,580	£11,754	£12,048	£12,349	£12,719	£60,449
Total Expenses	£9,196	£9,225	£9,265	£9,306	£9,354	£46,347
Profit Before Tax	£2,384	£2,529	£2,782	£3,042	£3,365	£14,102
Profit After Tax	£1,931	£2,048	£2,254	£2,464	£2,726	£11,423
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£7,631	£7,919	£13,340	£15,224	£16,251	£60,365
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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