Detached
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£257,686First YearProfit From Rental Income
£-72,585
↘ -28%After 5 Years
Change In Property Value
£120,017
↗ 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 | £14,495 | £14,507 | £14,517 | £14,528 | £14,538 | £72,585 |
| Profit Before Tax | £-14,495 | £-14,507 | £-14,517 | £-14,528 | £-14,538 | £-72,585 |
| Profit After Tax | £-14,495 | £-14,507 | £-14,517 | £-14,528 | £-14,538 | £-72,585 |
| Change In Property Value | £13,049 | £22,400 | £28,224 | £29,917 | £26,427 | £120,017 |
| Net Return | £-1,446 | £7,893 | £13,707 | £15,390 | £11,889 | £47,432 |
| 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