Flat
PA13
2 beds
1 bath
Finlaystone Road, Kilmacolm PA13
Initial Investment
£55,240First YearProfit From Rental Income
£-28,628
↘ -52%After 5 Years
Change In Property Value
£31,180
↗ 28%After 5 Years
Return On Investment
5%
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 | £5,636 | £5,686 | £5,727 | £5,769 | £5,811 | £28,628 |
| Profit Before Tax | £-5,636 | £-5,686 | £-5,727 | £-5,769 | £-5,811 | £-28,628 |
| Profit After Tax | £-5,636 | £-5,686 | £-5,727 | £-5,769 | £-5,811 | £-28,628 |
| Change In Property Value | £3,390 | £5,820 | £7,333 | £7,773 | £6,866 | £31,180 |
| Net Return | £-2,246 | £134 | £1,606 | £2,004 | £1,054 | £2,552 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -11% | -52% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change