Flat
CA2
2 beds
2 baths
Denton Mill Close, Denton Holme, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-1,392
↘ -4%After 5 Years
Change In Property Value
£34,488
↗ 28%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,252 | £6,346 | £6,441 | £6,602 | £6,767 | £32,408 |
| Total Expenses | £6,647 | £6,706 | £6,757 | £6,815 | £6,874 | £33,799 |
| Profit Before Tax | £-395 | £-361 | £-316 | £-213 | £-107 | £-1,392 |
| Profit After Tax | £-395 | £-361 | £-316 | £-213 | £-107 | £-1,392 |
| Change In Property Value | £3,750 | £7,081 | £8,150 | £8,639 | £6,868 | £34,488 |
| Net Return | £3,355 | £6,721 | £7,834 | £8,426 | £6,761 | £33,096 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 9% | 17% | 20% | 22% | 18% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change