Terraced
TR26
3 beds
2 baths
Back Road East, St. Ives TR26
Initial Investment
£454,024First YearProfit From Rental Income
£-114,420
↘ -25%After 5 Years
Change In Property Value
£191,773
↗ 28%After 5 Years
Return On Investment
17%
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 | £22,862 | £22,874 | £22,884 | £22,895 | £22,905 | £114,420 |
| Profit Before Tax | £-22,862 | £-22,874 | £-22,884 | £-22,895 | £-22,905 | £-114,420 |
| Profit After Tax | £-22,862 | £-22,874 | £-22,884 | £-22,895 | £-22,905 | £-114,420 |
| Change In Property Value | £20,850 | £35,793 | £45,099 | £47,804 | £42,227 | £191,773 |
| Net Return | £-2,012 | £12,918 | £22,214 | £24,910 | £19,322 | £77,352 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change