Detached
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£265,236First YearProfit From Rental Income
£-74,194
↘ -28%After 5 Years
Change In Property Value
£122,776
↗ 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 | £14,816 | £14,829 | £14,839 | £14,849 | £14,860 | £74,194 |
| Profit Before Tax | £-14,816 | £-14,829 | £-14,839 | £-14,849 | £-14,860 | £-74,194 |
| Profit After Tax | £-14,816 | £-14,829 | £-14,839 | £-14,849 | £-14,860 | £-74,194 |
| Change In Property Value | £13,349 | £22,915 | £28,873 | £30,605 | £27,035 | £122,776 |
| Net Return | £-1,468 | £8,086 | £14,034 | £15,756 | £12,174 | £48,582 |
| 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