Flat
CA2
2 beds
2 baths
Caldew Maltings, Bridge Lane, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£33,100First YearProfit From Rental Income
£3,310
↗ 10%After 5 Years
Change In Property Value
£27,562
↗ 26%After 5 Years
Return On Investment
93%
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 | £7,704 | £7,820 | £8,015 | £8,215 | £8,462 | £40,216 |
| Total Expenses | £7,100 | £7,159 | £7,223 | £7,289 | £7,358 | £36,130 |
| Profit Before Tax | £604 | £660 | £792 | £926 | £1,104 | £4,086 |
| Profit After Tax | £490 | £535 | £641 | £750 | £894 | £3,310 |
| Change In Property Value | £3,210 | £3,306 | £6,243 | £7,186 | £7,617 | £27,562 |
| Net Return | £3,700 | £3,841 | £6,885 | £7,936 | £8,511 | £30,872 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change