Flat
CA2
1 bed
1 bath
Willowbank, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-7,675
↘ -33%After 5 Years
Change In Property Value
£19,319
↗ 26%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,756 | £3,812 | £3,908 | £4,005 | £4,125 | £19,607 |
| Total Expenses | £5,351 | £5,403 | £5,455 | £5,509 | £5,564 | £27,282 |
| Profit Before Tax | £-1,595 | £-1,591 | £-1,548 | £-1,504 | £-1,438 | £-7,675 |
| Profit After Tax | £-1,595 | £-1,591 | £-1,548 | £-1,504 | £-1,438 | £-7,675 |
| Change In Property Value | £2,250 | £2,318 | £4,376 | £5,037 | £5,339 | £19,319 |
| Net Return | £655 | £727 | £2,829 | £3,533 | £3,901 | £11,644 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| Total Net Return (%) | 3% | 3% | 12% | 15% | 17% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change