Flat
CA2
2 beds
2 baths
Haydock Drive, Carlisle, Cumbria CA2
North West, England · CA2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-5,675
↘ -14%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,504 | £6,602 | £6,767 | £6,936 | £7,144 | £33,952 |
| Total Expenses | £7,808 | £7,864 | £7,923 | £7,984 | £8,048 | £39,627 |
| Profit Before Tax | £-1,304 | £-1,262 | £-1,157 | £-1,048 | £-904 | £-5,675 |
| Profit After Tax | £-1,304 | £-1,262 | £-1,157 | £-1,048 | £-904 | £-5,675 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £2,596 | £2,755 | £6,429 | £7,682 | £8,350 | £27,811 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 6% | 7% | 16% | 19% | 21% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change