Flat
CA2
1 bed
1 bath
Denton Mill Close, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£-7,210
↘ -26%After 5 Years
Change In Property Value
£22,668
↗ 26%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,404 | £4,470 | £4,582 | £4,696 | £4,837 | £22,989 |
| Total Expenses | £5,932 | £5,984 | £6,039 | £6,094 | £6,151 | £30,199 |
| Profit Before Tax | £-1,528 | £-1,514 | £-1,457 | £-1,398 | £-1,313 | £-7,210 |
| Profit After Tax | £-1,528 | £-1,514 | £-1,457 | £-1,398 | £-1,313 | £-7,210 |
| Change In Property Value | £2,640 | £2,719 | £5,135 | £5,910 | £6,264 | £22,668 |
| Net Return | £1,112 | £1,205 | £3,678 | £4,512 | £4,951 | £15,458 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 4% | 4% | 13% | 16% | 18% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change