Flat
BD1
0 beds
0 baths
Fish & Chips BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£8,500First YearProfit From Rental Income
£-6,186
↘ -73%After 5 Years
Change In Property Value
£7,206
↗ 29%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 | £1,776 | £1,803 | £1,830 | £1,875 | £1,922 | £9,206 |
| Total Expenses | £2,982 | £3,035 | £3,078 | £3,125 | £3,172 | £15,392 |
| Profit Before Tax | £-1,206 | £-1,232 | £-1,249 | £-1,249 | £-1,250 | £-6,186 |
| Profit After Tax | £-1,206 | £-1,232 | £-1,249 | £-1,249 | £-1,250 | £-6,186 |
| Change In Property Value | £875 | £1,423 | £1,638 | £1,736 | £1,534 | £7,206 |
| Net Return | £-331 | £191 | £389 | £487 | £284 | £1,020 |
| Return From Rental Income (%) | -14% | -14% | -15% | -15% | -15% | -73% |
| Total Net Return (%) | -4% | 2% | 5% | 6% | 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