Semi Detached
CA3
2 beds
1 bath
Kelbarrow Road, Tarraby View, Carlisle CA3
North West, England · CA3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£10,362
↗ 19%After 5 Years
Change In Property Value
£45,078
↗ 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 | £10,668 | £10,828 | £11,099 | £11,376 | £11,717 | £55,688 |
| Total Expenses | £8,510 | £8,537 | £8,575 | £8,614 | £8,659 | £42,895 |
| Profit Before Tax | £2,158 | £2,291 | £2,523 | £2,762 | £3,059 | £12,793 |
| Profit After Tax | £1,748 | £1,855 | £2,044 | £2,237 | £2,478 | £10,362 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £6,998 | £7,263 | £12,255 | £13,990 | £14,935 | £55,440 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change