Terraced
LN13
1 bed
1 bath
Mill Row, Swaby LN13
Initial Investment
£57,400First YearProfit From Rental Income
£-21,515
↘ -37%After 5 Years
Change In Property Value
£32,422
↗ 28%After 5 Years
Return On Investment
19%
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 | £4,281 | £4,293 | £4,303 | £4,314 | £4,324 | £21,515 |
| Profit Before Tax | £-4,281 | £-4,293 | £-4,303 | £-4,314 | £-4,324 | £-21,515 |
| Profit After Tax | £-4,281 | £-4,293 | £-4,303 | £-4,314 | £-4,324 | £-21,515 |
| Change In Property Value | £3,525 | £6,051 | £7,625 | £8,082 | £7,139 | £32,422 |
| Net Return | £-756 | £1,758 | £3,321 | £3,768 | £2,815 | £10,907 |
| Return From Rental Income (%) | -7% | -7% | -7% | -8% | -8% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change