Detached
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£261,461First YearProfit From Rental Income
£-73,389
↘ -28%After 5 Years
Change In Property Value
£121,396
↗ 28%After 5 Years
Return On Investment
18%
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 | £14,655 | £14,668 | £14,678 | £14,689 | £14,699 | £73,389 |
| Profit Before Tax | £-14,655 | £-14,668 | £-14,678 | £-14,689 | £-14,699 | £-73,389 |
| Profit After Tax | £-14,655 | £-14,668 | £-14,678 | £-14,689 | £-14,699 | £-73,389 |
| Change In Property Value | £13,199 | £22,657 | £28,548 | £30,261 | £26,731 | £121,396 |
| Net Return | £-1,457 | £7,990 | £13,870 | £15,573 | £12,032 | £48,007 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change