Detached
SY13
5 beds
0 baths
Swallow House, Church Street, Prees, Whitchurch, Shropshire SY13
Initial Investment
£10,120First YearProfit From Rental Income
£-5,669
↘ -56%After 5 Years
Change In Property Value
£5,243
↗ 28%After 5 Years
Return On Investment
-4%
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 | £1,111 | £1,124 | £1,134 | £1,145 | £1,155 | £5,669 |
| Profit Before Tax | £-1,111 | £-1,124 | £-1,134 | £-1,145 | £-1,155 | £-5,669 |
| Profit After Tax | £-1,111 | £-1,124 | £-1,134 | £-1,145 | £-1,155 | £-5,669 |
| Change In Property Value | £570 | £979 | £1,233 | £1,307 | £1,154 | £5,243 |
| Net Return | £-541 | £-145 | £99 | £162 | £-1 | £-426 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -5% | -1% | 1% | 2% | 0% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change