Flat
LE11
2 beds
1 bath
Manor Gardens Close, Loughborough LE11
Initial Investment
£58,600First YearProfit From Rental Income
£-29,754
↘ -51%After 5 Years
Change In Property Value
£33,112
↗ 28%After 5 Years
Return On Investment
6%
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 | £5,861 | £5,911 | £5,952 | £5,994 | £6,036 | £29,754 |
| Profit Before Tax | £-5,861 | £-5,911 | £-5,952 | £-5,994 | £-6,036 | £-29,754 |
| Profit After Tax | £-5,861 | £-5,911 | £-5,952 | £-5,994 | £-6,036 | £-29,754 |
| Change In Property Value | £3,600 | £6,180 | £7,787 | £8,254 | £7,291 | £33,112 |
| Net Return | £-2,261 | £269 | £1,835 | £2,260 | £1,255 | £3,358 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change