Detached
S21
5 beds
3 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£325,636First YearProfit From Rental Income
£-87,064
↘ -27%After 5 Years
Change In Property Value
£144,851
↗ 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 | £17,390 | £17,403 | £17,413 | £17,423 | £17,434 | £87,064 |
| Profit Before Tax | £-17,390 | £-17,403 | £-17,413 | £-17,423 | £-17,434 | £-87,064 |
| Profit After Tax | £-17,390 | £-17,403 | £-17,413 | £-17,423 | £-17,434 | £-87,064 |
| Change In Property Value | £15,749 | £27,035 | £34,064 | £36,108 | £31,895 | £144,851 |
| Net Return | £-1,642 | £9,632 | £16,651 | £18,684 | £14,461 | £57,787 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change