Detached
S18
1 bed
1 bath
Lea Road, Dronfield S18
Initial Investment
£87,600First YearProfit From Rental Income
£-31,409
↘ -36%After 5 Years
Change In Property Value
£49,392
↗ 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 | £6,259 | £6,272 | £6,282 | £6,293 | £6,303 | £31,409 |
| Profit Before Tax | £-6,259 | £-6,272 | £-6,282 | £-6,293 | £-6,303 | £-31,409 |
| Profit After Tax | £-6,259 | £-6,272 | £-6,282 | £-6,293 | £-6,303 | £-31,409 |
| Change In Property Value | £5,370 | £9,219 | £11,615 | £12,312 | £10,876 | £49,392 |
| Net Return | £-889 | £2,947 | £5,333 | £6,020 | £4,573 | £17,983 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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