Semi Detached
PO38
2 beds
1 bath
West Street, Ventnor, Isle Of Wight PO38
Initial Investment
£74,350First YearProfit From Rental Income
£-27,146
↘ -37%After 5 Years
Change In Property Value
£42,080
↗ 28%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £5,407 | £5,419 | £5,429 | £5,440 | £5,451 | £27,146 |
| Profit Before Tax | £-5,407 | £-5,419 | £-5,429 | £-5,440 | £-5,451 | £-27,146 |
| Profit After Tax | £-5,407 | £-5,419 | £-5,429 | £-5,440 | £-5,451 | £-27,146 |
| Change In Property Value | £4,575 | £7,854 | £9,896 | £10,489 | £9,266 | £42,080 |
| Net Return | £-832 | £2,435 | £4,466 | £5,050 | £3,815 | £14,934 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change