Terraced
CA3
2 beds
1 bath
Church Place, Carlisle CA3
North West, England · CA3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£14,444
↗ 30%After 5 Years
Change In Property Value
£39,926
↗ 26%After 5 Years
Return On Investment
114%
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 | £10,896 | £11,059 | £11,336 | £11,619 | £11,968 | £56,879 |
| Total Expenses | £7,739 | £7,767 | £7,805 | £7,845 | £7,890 | £39,047 |
| Profit Before Tax | £3,157 | £3,292 | £3,530 | £3,775 | £4,078 | £17,832 |
| Profit After Tax | £2,557 | £2,667 | £2,860 | £3,057 | £3,303 | £14,444 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £7,207 | £7,456 | £11,904 | £13,466 | £14,336 | £54,370 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change