Flat CA2 2 beds 2 baths

Caldew Maltings, Bridge Lane, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£33,100First Year

Profit From Rental Income

After 5 Years

£-6,525

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£27,562

↗ 26%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,352	£5,432	£5,568	£5,707	£5,879	£27,938
Total Expenses	£6,780	£6,834	£6,891	£6,949	£7,009	£34,463
Profit Before Tax	£-1,428	£-1,402	£-1,323	£-1,241	£-1,130	£-6,525
Profit After Tax	£-1,428	£-1,402	£-1,323	£-1,241	£-1,130	£-6,525
Change In Property Value	£3,210	£3,306	£6,243	£7,186	£7,617	£27,562
Net Return	£1,782	£1,904	£4,920	£5,944	£6,487	£21,037
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	5%	6%	15%	18%	20%	64%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change