Semi Detached
PA13
3 beds
2 baths
Finlaystone Road, Kilmacolm PA13
Initial Investment
£134,390First YearProfit From Rental Income
£-44,922
↘ -33%After 5 Years
Change In Property Value
£72,570
↗ 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 | £8,962 | £8,975 | £8,985 | £8,995 | £9,006 | £44,922 |
| Profit Before Tax | £-8,962 | £-8,975 | £-8,985 | £-8,995 | £-9,006 | £-44,922 |
| Profit After Tax | £-8,962 | £-8,975 | £-8,985 | £-8,995 | £-9,006 | £-44,922 |
| Change In Property Value | £7,890 | £13,545 | £17,066 | £18,090 | £15,980 | £72,570 |
| Net Return | £-1,072 | £4,570 | £8,081 | £9,095 | £6,974 | £27,648 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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