Semi Detached
MK17
3 beds
1 bath
Church Road, Woburn Sands MK17
Initial Investment
£571,549First YearProfit From Rental Income
£-138,552
↘ -24%After 5 Years
Change In Property Value
£233,163
↗ 28%After 5 Years
Return On Investment
17%
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 | £27,688 | £27,700 | £27,711 | £27,721 | £27,732 | £138,552 |
| Profit Before Tax | £-27,688 | £-27,700 | £-27,711 | £-27,721 | £-27,732 | £-138,552 |
| Profit After Tax | £-27,688 | £-27,700 | £-27,711 | £-27,721 | £-27,732 | £-138,552 |
| Change In Property Value | £25,350 | £43,518 | £54,832 | £58,122 | £51,341 | £233,163 |
| Net Return | £-2,338 | £15,817 | £27,121 | £30,401 | £23,609 | £94,611 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change