Detached
PE32
3 beds
1 bath
Lynn Road, Gayton, King's Lynn PE32
Initial Investment
£152,715First YearProfit From Rental Income
£-49,258
↘ -32%After 5 Years
Change In Property Value
£80,007
↗ 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 | £9,829 | £9,842 | £9,852 | £9,862 | £9,873 | £49,258 |
| Profit Before Tax | £-9,829 | £-9,842 | £-9,852 | £-9,862 | £-9,873 | £-49,258 |
| Profit After Tax | £-9,829 | £-9,842 | £-9,852 | £-9,862 | £-9,873 | £-49,258 |
| Change In Property Value | £8,699 | £14,932 | £18,815 | £19,944 | £17,617 | £80,007 |
| Net Return | £-1,131 | £5,091 | £8,963 | £10,081 | £7,744 | £30,748 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 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