Semi Detached
PE31
3 beds
3 baths
Lords Lane, Heacham PE31
Initial Investment
£180,199First YearProfit From Rental Income
£-55,701
↘ -31%After 5 Years
Change In Property Value
£91,058
↗ 28%After 5 Years
Return On Investment
20%
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 | £11,118 | £11,130 | £11,141 | £11,151 | £11,162 | £55,701 |
| Profit Before Tax | £-11,118 | £-11,130 | £-11,141 | £-11,151 | £-11,162 | £-55,701 |
| Profit After Tax | £-11,118 | £-11,130 | £-11,141 | £-11,151 | £-11,162 | £-55,701 |
| Change In Property Value | £9,900 | £16,995 | £21,414 | £22,699 | £20,050 | £91,058 |
| Net Return | £-1,218 | £5,865 | £10,273 | £11,548 | £8,889 | £35,357 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change