Flat CA2 2 beds 2 baths

Haydock Drive, Carlisle, Cumbria CA2

North West, England · CA2

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-1,020

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£35,867

↗ 28%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,602	£6,701	£6,868	£7,040	£33,714
Total Expenses	£6,833	£6,893	£6,944	£7,002	£7,062	£34,734
Profit Before Tax	£-329	£-291	£-243	£-134	£-22	£-1,020
Profit After Tax	£-329	£-291	£-243	£-134	£-22	£-1,020
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£3,571	£7,073	£8,233	£8,850	£7,120	£34,847
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	9%	18%	21%	22%	18%	87%

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