Flat
CA3
1 bed
1 bath
Ash Grove, Etterby, Carlisle CA3
North West, England · CA3
View property listing
Initial Investment
£21,850First YearProfit From Rental Income
£-4,443
↘ -20%After 5 Years
Change In Property Value
£19,175
↗ 28%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,684 | £3,739 | £3,795 | £3,890 | £3,987 | £19,096 |
| Total Expenses | £4,605 | £4,660 | £4,707 | £4,758 | £4,810 | £23,540 |
| Profit Before Tax | £-921 | £-921 | £-911 | £-868 | £-823 | £-4,443 |
| Profit After Tax | £-921 | £-921 | £-911 | £-868 | £-823 | £-4,443 |
| Change In Property Value | £2,085 | £3,937 | £4,531 | £4,803 | £3,819 | £19,175 |
| Net Return | £1,164 | £3,016 | £3,620 | £3,935 | £2,996 | £14,732 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 5% | 14% | 17% | 18% | 14% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change