Flat CA2 2 beds 2 baths

Willow Holme Road, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£13,600First Year

Profit From Rental Income

After 5 Years

£-8,909

↘ -66%After 5 Years

Change In Property Value

After 5 Years

£10,819

↗ 26%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,100	£2,131	£2,185	£2,239	£2,307	£10,962
Total Expenses	£3,876	£3,926	£3,974	£4,023	£4,072	£19,871
Profit Before Tax	£-1,776	£-1,794	£-1,789	£-1,784	£-1,766	£-8,909
Profit After Tax	£-1,776	£-1,794	£-1,789	£-1,784	£-1,766	£-8,909
Change In Property Value	£1,260	£1,298	£2,451	£2,821	£2,990	£10,819
Net Return	£-516	£-496	£662	£1,037	£1,224	£1,910
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-66%
Total Net Return (%)	-4%	-4%	5%	8%	9%	14%

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