Flat CA2 2 beds 2 baths

The Saw Mills, Port Road, Carlisle, Cumbria CA2

North West, England · CA2

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£-7,540

↘ -30%After 5 Years

Change In Property Value

After 5 Years

£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

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