Semi Detached
S12
3 beds
1 bath
Chatsworth Park Grove, Gleadless S12
Initial Investment
£68,680First YearProfit From Rental Income
£-25,296
↘ -37%After 5 Years
Change In Property Value
£38,906
↗ 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 | £5,037 | £5,049 | £5,059 | £5,070 | £5,081 | £25,296 |
| Profit Before Tax | £-5,037 | £-5,049 | £-5,059 | £-5,070 | £-5,081 | £-25,296 |
| Profit After Tax | £-5,037 | £-5,049 | £-5,059 | £-5,070 | £-5,081 | £-25,296 |
| Change In Property Value | £4,230 | £7,262 | £9,149 | £9,698 | £8,567 | £38,906 |
| Net Return | £-807 | £2,212 | £4,090 | £4,629 | £3,486 | £13,611 |
| 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