Flat
CA2
2 beds
1 bath
Willowbank, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£1,172
↗ 4%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
87%
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 | £6,120 | £6,212 | £6,367 | £6,526 | £6,722 | £31,947 |
| Total Expenses | £5,984 | £6,040 | £6,098 | £6,158 | £6,220 | £30,500 |
| Profit Before Tax | £136 | £172 | £269 | £368 | £502 | £1,447 |
| Profit After Tax | £110 | £140 | £218 | £298 | £407 | £1,172 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £2,660 | £2,766 | £5,178 | £6,007 | £6,457 | £23,067 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change