Flat CA2 1 bed 1 bath

Denton Mill Close, Carlisle, Cumbria CA2

North West, England · CA2

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-3,935

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£24,831

↗ 28%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,500	£4,567	£4,636	£4,752	£4,871	£23,326
Total Expenses	£5,346	£5,403	£5,450	£5,504	£5,558	£27,261
Profit Before Tax	£-846	£-835	£-814	£-752	£-688	£-3,935
Profit After Tax	£-846	£-835	£-814	£-752	£-688	£-3,935
Change In Property Value	£2,700	£5,099	£5,868	£6,220	£4,945	£24,831
Net Return	£1,854	£4,263	£5,054	£5,468	£4,257	£20,897
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	7%	15%	18%	20%	15%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change