Flat
KY12
1 bed
1 bath
32 Garden Place, Townhill KY12
Initial Investment
£39,400First YearProfit From Rental Income
£-23,319
↘ -59%After 5 Years
Change In Property Value
£22,075
↗ 28%After 5 Years
Return On Investment
-3%
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 | £4,574 | £4,624 | £4,665 | £4,707 | £4,749 | £23,319 |
| Profit Before Tax | £-4,574 | £-4,624 | £-4,665 | £-4,707 | £-4,749 | £-23,319 |
| Profit After Tax | £-4,574 | £-4,624 | £-4,665 | £-4,707 | £-4,749 | £-23,319 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,503 | £4,861 | £22,075 |
| Net Return | £-2,174 | £-504 | £526 | £796 | £111 | £-1,245 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -59% |
| Total Net Return (%) | -6% | -1% | 1% | 2% | 0% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change