Flat
PA14
3 beds
0 baths
10, Devol Avenue, Port Glasgow PA145Ax PA14
Initial Investment
£13,480First YearProfit From Rental Income
£-14,632
↘ -109%After 5 Years
Change In Property Value
£7,174
↗ 28%After 5 Years
Return On Investment
-55%
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 | £2,837 | £2,887 | £2,928 | £2,969 | £3,012 | £14,632 |
| Profit Before Tax | £-2,837 | £-2,887 | £-2,928 | £-2,969 | £-3,012 | £-14,632 |
| Profit After Tax | £-2,837 | £-2,887 | £-2,928 | £-2,969 | £-3,012 | £-14,632 |
| Change In Property Value | £780 | £1,339 | £1,687 | £1,788 | £1,580 | £7,174 |
| Net Return | £-2,057 | £-1,548 | £-1,240 | £-1,181 | £-1,432 | £-7,458 |
| Return From Rental Income (%) | -21% | -21% | -22% | -22% | -22% | -109% |
| Total Net Return (%) | -15% | -11% | -9% | -9% | -11% | -55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change