Flat
CA1
2 beds
2 baths
Willow Place, Parkland Drive, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£38,485First YearProfit From Rental Income
£-1,384
↘ -4%After 5 Years
Change In Property Value
£34,474
↗ 28%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,252 | £6,346 | £6,441 | £6,602 | £6,767 | £32,408 |
| Total Expenses | £6,645 | £6,705 | £6,755 | £6,813 | £6,872 | £33,791 |
| Profit Before Tax | £-393 | £-359 | £-314 | £-211 | £-105 | £-1,384 |
| Profit After Tax | £-393 | £-359 | £-314 | £-211 | £-105 | £-1,384 |
| Change In Property Value | £3,749 | £7,078 | £8,147 | £8,635 | £6,865 | £34,474 |
| Net Return | £3,355 | £6,719 | £7,832 | £8,424 | £6,760 | £33,090 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 9% | 17% | 20% | 22% | 18% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change