Flat
CA2
2 beds
1 bath
Willowbank, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-4,306
↘ -16%After 5 Years
Change In Property Value
£23,452
↗ 28%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,248 | £4,312 | £4,376 | £4,486 | £4,598 | £22,020 |
| Total Expenses | £5,160 | £5,216 | £5,264 | £5,316 | £5,370 | £26,326 |
| Profit Before Tax | £-912 | £-904 | £-887 | £-830 | £-772 | £-4,306 |
| Profit After Tax | £-912 | £-904 | £-887 | £-830 | £-772 | £-4,306 |
| Change In Property Value | £2,550 | £4,815 | £5,542 | £5,874 | £4,670 | £23,452 |
| Net Return | £1,638 | £3,911 | £4,655 | £5,044 | £3,898 | £19,146 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 6% | 15% | 18% | 19% | 15% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change