Flat
CA2
1 bed
1 bath
Denton Mill Close, Carlisle CA2
North West, England · CA2
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£216
↗ 1%After 5 Years
Change In Property Value
£22,668
↗ 26%After 5 Years
Return On Investment
84%
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 | £6,336 | £6,431 | £6,592 | £6,757 | £6,959 | £33,075 |
| Total Expenses | £6,425 | £6,487 | £6,553 | £6,620 | £6,689 | £32,774 |
| Profit Before Tax | £-89 | £-56 | £39 | £137 | £270 | £301 |
| Profit After Tax | £-89 | £-56 | £32 | £111 | £219 | £216 |
| Change In Property Value | £2,640 | £2,719 | £5,135 | £5,910 | £6,264 | £22,668 |
| Net Return | £2,551 | £2,663 | £5,166 | £6,020 | £6,483 | £22,884 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change