Terraced
LS21
2 beds
1 bath
Chapel Row, Pool In Wharfedale, Otley, West Yorkshire LS21
Initial Investment
£122,336First YearProfit From Rental Income
£-41,865
↘ -34%After 5 Years
Change In Property Value
£67,326
↗ 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 | £8,351 | £8,363 | £8,373 | £8,384 | £8,394 | £41,865 |
| Profit Before Tax | £-8,351 | £-8,363 | £-8,373 | £-8,384 | £-8,394 | £-41,865 |
| Profit After Tax | £-8,351 | £-8,363 | £-8,373 | £-8,384 | £-8,394 | £-41,865 |
| Change In Property Value | £7,320 | £12,566 | £15,833 | £16,783 | £14,825 | £67,326 |
| Net Return | £-1,031 | £4,203 | £7,460 | £8,399 | £6,430 | £25,461 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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