Terraced
NG12
2 beds
1 bath
Baileys Row, Kinoulton, Nottingham NG12
Initial Investment
£76,850First YearProfit From Rental Income
£-27,950
↘ -36%After 5 Years
Change In Property Value
£43,459
↗ 28%After 5 Years
Return On Investment
20%
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 | £5,568 | £5,580 | £5,590 | £5,601 | £5,611 | £27,950 |
| Profit Before Tax | £-5,568 | £-5,580 | £-5,590 | £-5,601 | £-5,611 | £-27,950 |
| Profit After Tax | £-5,568 | £-5,580 | £-5,590 | £-5,601 | £-5,611 | £-27,950 |
| Change In Property Value | £4,725 | £8,111 | £10,220 | £10,833 | £9,569 | £43,459 |
| Net Return | £-843 | £2,531 | £4,630 | £5,233 | £3,958 | £15,509 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change