Flat
CA3
2 beds
1 bath
Spinners Yard, Fisher Street, Carlisle CA3
North West, England · CA3
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-5,859
↘ -21%After 5 Years
Change In Property Value
£23,183
↗ 26%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,776 | £4,848 | £4,969 | £5,093 | £5,246 | £24,931 |
| Total Expenses | £6,048 | £6,102 | £6,157 | £6,213 | £6,271 | £30,790 |
| Profit Before Tax | £-1,272 | £-1,254 | £-1,188 | £-1,120 | £-1,025 | £-5,859 |
| Profit After Tax | £-1,272 | £-1,254 | £-1,188 | £-1,120 | £-1,025 | £-5,859 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £1,428 | £1,527 | £4,064 | £4,924 | £5,382 | £17,324 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 5% | 5% | 15% | 18% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change