Flat CA2 2 beds 1 bath

Willowbank, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£-7,348

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£21,895

↗ 26%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,248	£4,312	£4,420	£4,530	£4,666	£22,175
Total Expenses	£5,797	£5,850	£5,903	£5,958	£6,014	£29,523
Profit Before Tax	£-1,549	£-1,538	£-1,484	£-1,428	£-1,349	£-7,348
Profit After Tax	£-1,549	£-1,538	£-1,484	£-1,428	£-1,349	£-7,348
Change In Property Value	£2,550	£2,627	£4,960	£5,708	£6,051	£21,895
Net Return	£1,001	£1,089	£3,476	£4,280	£4,702	£14,548
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	4%	4%	13%	16%	18%	55%

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