Flat
CA1
2 beds
2 baths
Willow Place, Parkland Drive, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£6,665
↗ 18%After 5 Years
Change In Property Value
£30,898
↗ 26%After 5 Years
Return On Investment
102%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,770 | £8,989 | £9,214 | £9,490 | £45,102 |
| Total Expenses | £7,264 | £7,315 | £7,372 | £7,430 | £7,493 | £36,874 |
| Profit Before Tax | £1,376 | £1,455 | £1,617 | £1,783 | £1,997 | £8,228 |
| Profit After Tax | £1,115 | £1,178 | £1,310 | £1,444 | £1,618 | £6,665 |
| Change In Property Value | £3,599 | £3,706 | £6,999 | £8,055 | £8,539 | £30,898 |
| Net Return | £4,713 | £4,885 | £8,309 | £9,500 | £10,156 | £37,562 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change