Detached
SY23
2 beds
1 bath
Devils Bridge SY23
Initial Investment
£125,546First YearProfit From Rental Income
£-42,830
↘ -34%After 5 Years
Change In Property Value
£68,982
↗ 28%After 5 Years
Return On Investment
21%
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 | £8,544 | £8,556 | £8,566 | £8,577 | £8,587 | £42,830 |
| Profit Before Tax | £-8,544 | £-8,556 | £-8,566 | £-8,577 | £-8,587 | £-42,830 |
| Profit After Tax | £-8,544 | £-8,556 | £-8,566 | £-8,577 | £-8,587 | £-42,830 |
| Change In Property Value | £7,500 | £12,875 | £16,222 | £17,196 | £15,189 | £68,982 |
| Net Return | £-1,044 | £4,319 | £7,656 | £8,619 | £6,602 | £26,151 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change