Flat
CA1
2 beds
1 bath
Longdyke Drive, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£30,100First YearProfit From Rental Income
£-3,437
↘ -11%After 5 Years
Change In Property Value
£26,763
↗ 28%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,848 | £4,921 | £4,995 | £5,119 | £5,247 | £25,130 |
| Total Expenses | £5,606 | £5,663 | £5,711 | £5,766 | £5,821 | £28,567 |
| Profit Before Tax | £-758 | £-742 | £-717 | £-646 | £-574 | £-3,437 |
| Profit After Tax | £-758 | £-742 | £-717 | £-646 | £-574 | £-3,437 |
| Change In Property Value | £2,910 | £5,495 | £6,324 | £6,704 | £5,329 | £26,763 |
| Net Return | £2,152 | £4,753 | £5,607 | £6,057 | £4,756 | £23,325 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 16% | 19% | 20% | 16% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change