Flat
BA16
0 beds
0 baths
Housman Road, Street BA16
South West, England · BA16
View property listing
Initial Investment
£8,500First YearProfit From Rental Income
£-8,033
↘ -95%After 5 Years
Change In Property Value
£5,262
↗ 21%After 5 Years
Return On Investment
-33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,380 | £1,401 | £1,422 | £1,457 | £1,494 | £7,153 |
| Total Expenses | £2,942 | £2,994 | £3,038 | £3,083 | £3,129 | £15,187 |
| Profit Before Tax | £-1,562 | £-1,594 | £-1,616 | £-1,626 | £-1,636 | £-8,033 |
| Profit After Tax | £-1,562 | £-1,594 | £-1,616 | £-1,626 | £-1,636 | £-8,033 |
| Change In Property Value | £500 | £1,020 | £1,326 | £1,392 | £1,023 | £5,262 |
| Net Return | £-1,062 | £-574 | £-290 | £-233 | £-612 | £-2,772 |
| Return From Rental Income (%) | -18% | -19% | -19% | -19% | -19% | -95% |
| Total Net Return (%) | -12% | -7% | -3% | -3% | -7% | -33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change