Flat
CA3
1 bed
1 bath
Ash Grove, Etterby, Carlisle CA3
North West, England · CA3
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£-1,211
↘ -6%After 5 Years
Change In Property Value
£17,001
↗ 26%After 5 Years
Return On Investment
76%
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 | £4,752 | £4,823 | £4,944 | £5,067 | £5,219 | £24,806 |
| Total Expenses | £5,094 | £5,147 | £5,202 | £5,258 | £5,316 | £26,017 |
| Profit Before Tax | £-342 | £-324 | £-258 | £-191 | £-96 | £-1,211 |
| Profit After Tax | £-342 | £-324 | £-258 | £-191 | £-96 | £-1,211 |
| Change In Property Value | £1,980 | £2,039 | £3,851 | £4,432 | £4,698 | £17,001 |
| Net Return | £1,638 | £1,716 | £3,593 | £4,242 | £4,602 | £15,790 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change