Flat
CA3
6 beds
4 baths
Abbey Street, Carlisle CA3
North West, England · CA3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£16,033
↗ 14%After 5 Years
Change In Property Value
£96,566
↗ 28%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,552 | £18,830 | £19,113 | £19,591 | £20,080 | £96,166 |
| Total Expenses | £15,116 | £15,194 | £15,264 | £15,353 | £15,445 | £76,372 |
| Profit Before Tax | £3,436 | £3,636 | £3,849 | £4,237 | £4,636 | £19,794 |
| Profit After Tax | £2,783 | £2,945 | £3,118 | £3,432 | £3,755 | £16,033 |
| Change In Property Value | £10,500 | £19,828 | £22,820 | £24,189 | £19,230 | £96,566 |
| Net Return | £13,283 | £22,773 | £25,938 | £27,621 | £22,985 | £112,599 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 21% | 23% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change