Terraced
CA2
3 beds
1 bath
Holme Head Way, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£17,094
↗ 31%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
115%
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 | £12,648 | £12,838 | £13,159 | £13,488 | £13,892 | £66,024 |
| Total Expenses | £8,906 | £8,937 | £8,980 | £9,023 | £9,075 | £44,921 |
| Profit Before Tax | £3,742 | £3,901 | £4,179 | £4,464 | £4,818 | £21,104 |
| Profit After Tax | £3,031 | £3,160 | £3,385 | £3,616 | £3,902 | £17,094 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £8,431 | £8,722 | £13,888 | £15,704 | £16,715 | £63,460 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change