Flat
CA3
2 beds
2 baths
The Grange, Newfield Drive, Carlisle CA3
North West, England · CA3
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-4,865
↘ -14%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,832 | £5,919 | £6,067 | £6,219 | £6,406 | £30,444 |
| Total Expenses | £6,947 | £7,002 | £7,060 | £7,119 | £7,180 | £35,309 |
| Profit Before Tax | £-1,115 | £-1,083 | £-992 | £-900 | £-775 | £-4,865 |
| Profit After Tax | £-1,115 | £-1,083 | £-992 | £-900 | £-775 | £-4,865 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £2,185 | £2,316 | £5,426 | £6,487 | £7,056 | £23,470 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 6% | 7% | 16% | 19% | 21% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change