Flat
PA10
2 beds
1 bath
Wheatlands Drive, Kilbrchan PA10
Initial Investment
£47,560First YearProfit From Rental Income
£-26,054
↘ -55%After 5 Years
Change In Property Value
£26,765
↗ 28%After 5 Years
Return On Investment
1%
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 | £5,121 | £5,171 | £5,212 | £5,254 | £5,296 | £26,054 |
| Profit Before Tax | £-5,121 | £-5,171 | £-5,212 | £-5,254 | £-5,296 | £-26,054 |
| Profit After Tax | £-5,121 | £-5,171 | £-5,212 | £-5,254 | £-5,296 | £-26,054 |
| Change In Property Value | £2,910 | £4,996 | £6,294 | £6,672 | £5,894 | £26,765 |
| Net Return | £-2,211 | £-175 | £1,082 | £1,418 | £597 | £711 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -5% | 0% | 2% | 3% | 1% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change