Terraced
S14
2 beds
1 bath
Middle Hay View, Gleadless Valley S14
Initial Investment
£37,000First YearProfit From Rental Income
£-14,678
↘ -40%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
16%
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 | £2,913 | £2,926 | £2,936 | £2,946 | £2,957 | £14,678 |
| Profit Before Tax | £-2,913 | £-2,926 | £-2,936 | £-2,946 | £-2,957 | £-14,678 |
| Profit After Tax | £-2,913 | £-2,926 | £-2,936 | £-2,946 | £-2,957 | £-14,678 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £-663 | £937 | £1,931 | £2,212 | £1,600 | £6,017 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 4% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change