Terraced
MK40
2 beds
1 bath
Tavistock Place, Bedford MK40
Initial Investment
£97,730First YearProfit From Rental Income
£-34,466
↘ -35%After 5 Years
Change In Property Value
£54,635
↗ 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 | £6,871 | £6,883 | £6,893 | £6,904 | £6,915 | £34,466 |
| Profit Before Tax | £-6,871 | £-6,883 | £-6,893 | £-6,904 | £-6,915 | £-34,466 |
| Profit After Tax | £-6,871 | £-6,883 | £-6,893 | £-6,904 | £-6,915 | £-34,466 |
| Change In Property Value | £5,940 | £10,197 | £12,848 | £13,619 | £12,030 | £54,635 |
| Net Return | £-931 | £3,314 | £5,955 | £6,715 | £5,116 | £20,169 |
| 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