Flat CA2 0 beds 0 baths

Ellesmere Way, Carlisle CA2

North West, England · CA2

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£2,010

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

91%

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	£5,040	£5,116	£5,243	£5,375	£5,536	£26,309
Total Expenses	£4,681	£4,721	£4,764	£4,808	£4,854	£23,827
Profit Before Tax	£359	£395	£480	£567	£682	£2,482
Profit After Tax	£291	£320	£388	£459	£553	£2,010
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£2,391	£2,483	£4,473	£5,160	£5,535	£20,042
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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