Detached
OX10
3 beds
3 baths
Castle Square, Benson OX10
Initial Investment
£535,509First YearProfit From Rental Income
£-131,304
↘ -25%After 5 Years
Change In Property Value
£220,732
↗ 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 | £26,238 | £26,251 | £26,261 | £26,272 | £26,282 | £131,304 |
| Profit Before Tax | £-26,238 | £-26,251 | £-26,261 | £-26,272 | £-26,282 | £-131,304 |
| Profit After Tax | £-26,238 | £-26,251 | £-26,261 | £-26,272 | £-26,282 | £-131,304 |
| Change In Property Value | £23,999 | £41,197 | £51,909 | £55,023 | £48,604 | £220,732 |
| Net Return | £-2,240 | £14,947 | £25,648 | £28,752 | £22,322 | £89,428 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| 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