Flat
CA2
2 beds
2 baths
Willow Holme Road, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£13,600First YearProfit From Rental Income
£-7,409
↘ -54%After 5 Years
Change In Property Value
£11,588
↗ 28%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,100 | £2,131 | £2,163 | £2,218 | £2,273 | £10,886 |
| Total Expenses | £3,561 | £3,615 | £3,659 | £3,706 | £3,754 | £18,295 |
| Profit Before Tax | £-1,461 | £-1,483 | £-1,495 | £-1,488 | £-1,481 | £-7,409 |
| Profit After Tax | £-1,461 | £-1,483 | £-1,495 | £-1,488 | £-1,481 | £-7,409 |
| Change In Property Value | £1,260 | £2,379 | £2,738 | £2,903 | £2,308 | £11,588 |
| Net Return | £-201 | £896 | £1,243 | £1,414 | £826 | £4,179 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -1% | 7% | 9% | 10% | 6% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change