Terraced
RH20
2 beds
1 bath
Lower Street, Pulborough, West Sussex RH20
Initial Investment
£121,002First YearProfit From Rental Income
£-41,464
↘ -34%After 5 Years
Change In Property Value
£66,638
↗ 28%After 5 Years
Return On Investment
21%
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 | £8,270 | £8,283 | £8,293 | £8,303 | £8,314 | £41,464 |
| Profit Before Tax | £-8,270 | £-8,283 | £-8,293 | £-8,303 | £-8,314 | £-41,464 |
| Profit After Tax | £-8,270 | £-8,283 | £-8,293 | £-8,303 | £-8,314 | £-41,464 |
| Change In Property Value | £7,245 | £12,437 | £15,671 | £16,611 | £14,673 | £66,638 |
| Net Return | £-1,025 | £4,154 | £7,378 | £8,308 | £6,359 | £25,174 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change