Flat
CA1
2 beds
2 baths
Chapel Brow, Carlisle CA1
North West, England · CA1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-5,867
↘ -15%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
68%
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 | £6,252 | £6,346 | £6,504 | £6,667 | £6,867 | £32,636 |
| Total Expenses | £7,585 | £7,640 | £7,699 | £7,759 | £7,822 | £38,504 |
| Profit Before Tax | £-1,333 | £-1,294 | £-1,194 | £-1,092 | £-955 | £-5,867 |
| Profit After Tax | £-1,333 | £-1,294 | £-1,194 | £-1,092 | £-955 | £-5,867 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £2,417 | £2,568 | £6,099 | £7,302 | £7,944 | £26,331 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 6% | 7% | 16% | 19% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change