Detached
CA5
4 beds
3 baths
Oak View, Orton Grange, Carlisle CA5
North West, England · CA5
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£186,535
↗ 80%After 5 Years
Change In Property Value
£180,299
↗ 26%After 5 Years
Return On Investment
157%
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 | £79,128 | £80,315 | £82,323 | £84,381 | £86,912 | £413,059 |
| Total Expenses | £36,183 | £36,314 | £36,525 | £36,742 | £37,006 | £182,769 |
| Profit Before Tax | £42,945 | £44,001 | £45,798 | £47,639 | £49,907 | £230,290 |
| Profit After Tax | £34,785 | £35,641 | £37,096 | £38,588 | £40,424 | £186,535 |
| Change In Property Value | £20,999 | £21,628 | £40,842 | £47,005 | £49,825 | £180,299 |
| Net Return | £55,784 | £57,270 | £77,938 | £85,593 | £90,250 | £366,834 |
| Return From Rental Income (%) | 15% | 15% | 16% | 17% | 17% | 80% |
| Total Net Return (%) | 24% | 25% | 33% | 37% | 39% | 157% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change