Detached
PE31
3 beds
1 bath
Lynn Road, Ingoldisthorpe, King's Lynn, Norfolk PE31
Initial Investment
£131,670First YearProfit From Rental Income
£-44,279
↘ -34%After 5 Years
Change In Property Value
£71,466
↗ 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 | £8,833 | £8,846 | £8,856 | £8,867 | £8,877 | £44,279 |
| Profit Before Tax | £-8,833 | £-8,846 | £-8,856 | £-8,867 | £-8,877 | £-44,279 |
| Profit After Tax | £-8,833 | £-8,846 | £-8,856 | £-8,867 | £-8,877 | £-44,279 |
| Change In Property Value | £7,770 | £13,339 | £16,807 | £17,815 | £15,736 | £71,466 |
| Net Return | £-1,063 | £4,493 | £7,950 | £8,948 | £6,859 | £27,187 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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