Flat
CA2
2 beds
1 bath
Willowbank, Carlisle, Cumbria CA2
North West, England · CA2
View property listing
Initial Investment
£28,750First YearProfit From Rental Income
£2,022
↗ 7%After 5 Years
Change In Property Value
£23,827
↗ 26%After 5 Years
Return On Investment
90%
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 | £6,660 | £6,760 | £6,929 | £7,102 | £7,315 | £34,766 |
| Total Expenses | £6,336 | £6,392 | £6,452 | £6,513 | £6,577 | £32,270 |
| Profit Before Tax | £324 | £368 | £477 | £589 | £738 | £2,497 |
| Profit After Tax | £262 | £298 | £386 | £477 | £598 | £2,022 |
| Change In Property Value | £2,775 | £2,858 | £5,397 | £6,212 | £6,585 | £23,827 |
| Net Return | £3,037 | £3,156 | £5,784 | £6,689 | £7,183 | £25,849 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change