Flat
CA3
2 beds
1 bath
Hodgsons Court, Scotch Street, Carlisle, Cumbria CA3
North West, England · CA3
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-6,412
↘ -26%After 5 Years
Change In Property Value
£20,607
↗ 26%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,236 | £4,300 | £4,407 | £4,517 | £4,653 | £22,112 |
| Total Expenses | £5,598 | £5,650 | £5,704 | £5,759 | £5,815 | £28,525 |
| Profit Before Tax | £-1,362 | £-1,350 | £-1,297 | £-1,241 | £-1,162 | £-6,412 |
| Profit After Tax | £-1,362 | £-1,350 | £-1,297 | £-1,241 | £-1,162 | £-6,412 |
| Change In Property Value | £2,400 | £2,472 | £4,668 | £5,372 | £5,695 | £20,607 |
| Net Return | £1,038 | £1,122 | £3,371 | £4,131 | £4,533 | £14,195 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 4% | 4% | 13% | 17% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change