Detached
HS2
3 beds
2 baths
Branahuie, Isle Of Lewis HS2
Initial Investment
£108,430First YearProfit From Rental Income
£-37,683
↘ -35%After 5 Years
Change In Property Value
£60,153
↗ 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 | £7,514 | £7,527 | £7,537 | £7,547 | £7,558 | £37,683 |
| Profit Before Tax | £-7,514 | £-7,527 | £-7,537 | £-7,547 | £-7,558 | £-37,683 |
| Profit After Tax | £-7,514 | £-7,527 | £-7,537 | £-7,547 | £-7,558 | £-37,683 |
| Change In Property Value | £6,540 | £11,227 | £14,146 | £14,995 | £13,245 | £60,153 |
| Net Return | £-974 | £3,700 | £6,609 | £7,447 | £5,687 | £22,470 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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