Detached
SS9
4 beds
2 baths
Rayleigh Avenue, Leigh-On-Sea SS9
Initial Investment
£232,809First YearProfit From Rental Income
£-67,284
↘ -29%After 5 Years
Change In Property Value
£110,925
↗ 28%After 5 Years
Return On Investment
19%
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 | £13,434 | £13,447 | £13,457 | £13,468 | £13,478 | £67,284 |
| Profit Before Tax | £-13,434 | £-13,447 | £-13,457 | £-13,468 | £-13,478 | £-67,284 |
| Profit After Tax | £-13,434 | £-13,447 | £-13,457 | £-13,468 | £-13,478 | £-67,284 |
| Change In Property Value | £12,060 | £20,703 | £26,086 | £27,651 | £24,425 | £110,925 |
| Net Return | £-1,374 | £7,256 | £12,629 | £14,183 | £10,947 | £43,641 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change