Flat
KY12
1 bed
1 bath
Flat 3, 184 Main Street, Newmills KY12
Initial Investment
£46,600First YearProfit From Rental Income
£-25,732
↘ -55%After 5 Years
Change In Property Value
£26,214
↗ 28%After 5 Years
Return On Investment
1%
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 | £5,057 | £5,107 | £5,148 | £5,189 | £5,232 | £25,732 |
| Profit Before Tax | £-5,057 | £-5,107 | £-5,148 | £-5,189 | £-5,232 | £-25,732 |
| Profit After Tax | £-5,057 | £-5,107 | £-5,148 | £-5,189 | £-5,232 | £-25,732 |
| Change In Property Value | £2,850 | £4,893 | £6,165 | £6,534 | £5,772 | £26,214 |
| Net Return | £-2,207 | £-214 | £1,017 | £1,345 | £540 | £481 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -5% | 0% | 2% | 3% | 1% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change