Flat
S26
2 beds
1 bath
Alexandra Road, Rotherham S26
Initial Investment
£88,100First YearProfit From Rental Income
£-39,407
↘ -45%After 5 Years
Change In Property Value
£49,668
↗ 28%After 5 Years
Return On Investment
12%
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 | £7,792 | £7,842 | £7,883 | £7,924 | £7,967 | £39,407 |
| Profit Before Tax | £-7,792 | £-7,842 | £-7,883 | £-7,924 | £-7,967 | £-39,407 |
| Profit After Tax | £-7,792 | £-7,842 | £-7,883 | £-7,924 | £-7,967 | £-39,407 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £-2,392 | £1,429 | £3,798 | £4,457 | £2,970 | £10,261 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -3% | 2% | 4% | 5% | 3% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change