Detached
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£250,136First YearProfit From Rental Income
£-70,976
↘ -28%After 5 Years
Change In Property Value
£117,257
↗ 28%After 5 Years
Return On Investment
19%
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 | £14,173 | £14,185 | £14,196 | £14,206 | £14,217 | £70,976 |
| Profit Before Tax | £-14,173 | £-14,185 | £-14,196 | £-14,206 | £-14,217 | £-70,976 |
| Profit After Tax | £-14,173 | £-14,185 | £-14,196 | £-14,206 | £-14,217 | £-70,976 |
| Change In Property Value | £12,749 | £21,885 | £27,575 | £29,230 | £25,819 | £117,257 |
| Net Return | £-1,424 | £7,700 | £13,379 | £15,024 | £11,603 | £46,281 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change