Flat CA1 1 bed 1 bath

Harraby Grove, Carlisle, Cumbria CA1

North West, England · CA1

Initial Investment

First Year

£25,750First Year

Profit From Rental Income

After 5 Years

£-7,415

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£21,251

↗ 26%After 5 Years

Return On Investment

54%

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	£4,128	£4,190	£4,295	£4,402	£4,534	£21,549
Total Expenses	£5,686	£5,738	£5,792	£5,846	£5,902	£28,964
Profit Before Tax	£-1,558	£-1,548	£-1,497	£-1,444	£-1,368	£-7,415
Profit After Tax	£-1,558	£-1,548	£-1,497	£-1,444	£-1,368	£-7,415
Change In Property Value	£2,475	£2,549	£4,814	£5,540	£5,873	£21,251
Net Return	£917	£1,001	£3,317	£4,096	£4,505	£13,836
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	4%	4%	13%	16%	17%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change