Terraced
NG31
3 beds
1 bath
High Street, Great Gonerby, Grantham, Lincolnshire NG31
Initial Investment
£120,173First YearProfit From Rental Income
£-41,214
↘ -34%After 5 Years
Change In Property Value
£66,210
↗ 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 | £8,220 | £8,233 | £8,243 | £8,254 | £8,264 | £41,214 |
| Profit Before Tax | £-8,220 | £-8,233 | £-8,243 | £-8,254 | £-8,264 | £-41,214 |
| Profit After Tax | £-8,220 | £-8,233 | £-8,243 | £-8,254 | £-8,264 | £-41,214 |
| Change In Property Value | £7,199 | £12,357 | £15,570 | £16,505 | £14,579 | £66,210 |
| Net Return | £-1,022 | £4,125 | £7,327 | £8,251 | £6,315 | £24,996 |
| 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