Flat
CA2
2 beds
1 bath
The Saw Mills, Port Road, Carlisle, Cumbria CA2
North West, England · CA2
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-7,540
↘ -30%After 5 Years
Change In Property Value
£20,607
↗ 26%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,996 | £4,056 | £4,157 | £4,261 | £4,389 | £20,860 |
| Total Expenses | £5,574 | £5,626 | £5,679 | £5,733 | £5,788 | £28,399 |
| Profit Before Tax | £-1,578 | £-1,570 | £-1,521 | £-1,472 | £-1,399 | £-7,540 |
| Profit After Tax | £-1,578 | £-1,570 | £-1,521 | £-1,472 | £-1,399 | £-7,540 |
| Change In Property Value | £2,400 | £2,472 | £4,668 | £5,372 | £5,695 | £20,607 |
| Net Return | £822 | £902 | £3,147 | £3,901 | £4,295 | £13,068 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | 3% | 4% | 13% | 16% | 17% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change