Terraced CA2 2 beds 1 bath

Crummock Street, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£19,000First Year

Profit From Rental Income

After 5 Years

£4,273

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£15,455

↗ 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	£4,212	£4,275	£4,382	£4,492	£4,626	£21,987
Total Expenses	£3,302	£3,320	£3,341	£3,363	£3,387	£16,712
Profit Before Tax	£910	£956	£1,041	£1,129	£1,239	£5,275
Profit After Tax	£737	£774	£843	£914	£1,004	£4,273
Change In Property Value	£1,800	£1,854	£3,501	£4,029	£4,271	£15,455
Net Return	£2,537	£2,628	£4,344	£4,944	£5,275	£19,728
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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