Flat
CA1
1 bed
1 bath
Harraby Grove, Carlisle, Cumbria CA1
North West, England · CA1
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-4,463
↘ -17%After 5 Years
Change In Property Value
£22,762
↗ 28%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,128 | £4,190 | £4,253 | £4,359 | £4,468 | £21,398 |
| Total Expenses | £5,067 | £5,123 | £5,171 | £5,223 | £5,277 | £25,861 |
| Profit Before Tax | £-939 | £-934 | £-918 | £-864 | £-809 | £-4,463 |
| Profit After Tax | £-939 | £-934 | £-918 | £-864 | £-809 | £-4,463 |
| Change In Property Value | £2,475 | £4,674 | £5,379 | £5,702 | £4,533 | £22,762 |
| Net Return | £1,536 | £3,740 | £4,461 | £4,838 | £3,724 | £18,299 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | 6% | 15% | 17% | 19% | 14% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change