Terraced
LE12
2 beds
1 bath
Leicester Road, Mountsorrel, Loughborough LE12
Initial Investment
£106,825First YearProfit From Rental Income
£-37,200
↘ -35%After 5 Years
Change In Property Value
£59,325
↗ 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 | £7,418 | £7,430 | £7,440 | £7,451 | £7,461 | £37,200 |
| Profit Before Tax | £-7,418 | £-7,430 | £-7,440 | £-7,451 | £-7,461 | £-37,200 |
| Profit After Tax | £-7,418 | £-7,430 | £-7,440 | £-7,451 | £-7,461 | £-37,200 |
| Change In Property Value | £6,450 | £11,073 | £13,951 | £14,788 | £13,063 | £59,325 |
| Net Return | £-968 | £3,642 | £6,511 | £7,338 | £5,602 | £22,125 |
| 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