Flat
CA1
2 beds
1 bath
Orchard Street, Carlisle, Cumbria CA1
North West, England · CA1
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-8,636
↘ -54%After 5 Years
Change In Property Value
£12,879
↗ 26%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,496 | £2,533 | £2,597 | £2,662 | £2,742 | £13,029 |
| Total Expenses | £4,233 | £4,283 | £4,332 | £4,383 | £4,433 | £21,665 |
| Profit Before Tax | £-1,737 | £-1,750 | £-1,736 | £-1,721 | £-1,692 | £-8,636 |
| Profit After Tax | £-1,737 | £-1,750 | £-1,736 | £-1,721 | £-1,692 | £-8,636 |
| Change In Property Value | £1,500 | £1,545 | £2,917 | £3,358 | £3,559 | £12,879 |
| Net Return | £-237 | £-205 | £1,182 | £1,637 | £1,867 | £4,244 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -1% | -1% | 7% | 10% | 12% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change