Semi Detached
PE31
3 beds
2 baths
Neville Road, Heacham PE31
Initial Investment
£187,499First YearProfit From Rental Income
£-57,310
↘ -31%After 5 Years
Change In Property Value
£93,817
↗ 28%After 5 Years
Return On Investment
19%
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 | £11,440 | £11,452 | £11,462 | £11,473 | £11,483 | £57,310 |
| Profit Before Tax | £-11,440 | £-11,452 | £-11,462 | £-11,473 | £-11,483 | £-57,310 |
| Profit After Tax | £-11,440 | £-11,452 | £-11,462 | £-11,473 | £-11,483 | £-57,310 |
| Change In Property Value | £10,200 | £17,510 | £22,063 | £23,386 | £20,658 | £93,817 |
| Net Return | £-1,240 | £6,058 | £10,600 | £11,914 | £9,175 | £36,507 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change