Flat CA5 3 beds 2 baths

Rosebank Cottage, Kirkbampton, Carlisle CA5

North West, England · CA5

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£27,714

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£92,732

↗ 26%After 5 Years

Return On Investment

105%

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	£25,920	£26,309	£26,967	£27,641	£28,470	£135,306
Total Expenses	£19,967	£20,077	£20,209	£20,344	£20,493	£101,091
Profit Before Tax	£5,953	£6,232	£6,757	£7,296	£7,977	£34,215
Profit After Tax	£4,822	£5,048	£5,473	£5,910	£6,461	£27,714
Change In Property Value	£10,800	£11,124	£21,006	£24,176	£25,626	£92,732
Net Return	£15,622	£16,172	£26,479	£30,086	£32,087	£120,446
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	105%

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