Semi Detached
HR6
2 beds
1 bath
Ryelands Road, Leominster HR6
Initial Investment
£68,176First YearProfit From Rental Income
£-25,127
↘ -37%After 5 Years
Change In Property Value
£38,617
↗ 28%After 5 Years
Return On Investment
20%
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 | £5,003 | £5,015 | £5,026 | £5,036 | £5,047 | £25,127 |
| Profit Before Tax | £-5,003 | £-5,015 | £-5,026 | £-5,036 | £-5,047 | £-25,127 |
| Profit After Tax | £-5,003 | £-5,015 | £-5,026 | £-5,036 | £-5,047 | £-25,127 |
| Change In Property Value | £4,199 | £7,207 | £9,081 | £9,626 | £8,503 | £38,617 |
| Net Return | £-804 | £2,192 | £4,056 | £4,590 | £3,456 | £13,490 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change