Flat
CA1
2 beds
1 bath
Furze Street, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-3,935
↘ -14%After 5 Years
Change In Property Value
£24,831
↗ 28%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,567 | £4,636 | £4,752 | £4,871 | £23,326 |
| Total Expenses | £5,346 | £5,403 | £5,450 | £5,504 | £5,558 | £27,261 |
| Profit Before Tax | £-846 | £-835 | £-814 | £-752 | £-688 | £-3,935 |
| Profit After Tax | £-846 | £-835 | £-814 | £-752 | £-688 | £-3,935 |
| Change In Property Value | £2,700 | £5,099 | £5,868 | £6,220 | £4,945 | £24,831 |
| Net Return | £1,854 | £4,263 | £5,054 | £5,468 | £4,257 | £20,897 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 7% | 15% | 18% | 20% | 15% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change