Detached
PH36
3 beds
2 baths
Shielfoot, Acharacle PH36
Initial Investment
£198,449First YearProfit From Rental Income
£-59,723
↘ -30%After 5 Years
Change In Property Value
£97,956
↗ 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 | £11,922 | £11,935 | £11,945 | £11,955 | £11,966 | £59,723 |
| Profit Before Tax | £-11,922 | £-11,935 | £-11,945 | £-11,955 | £-11,966 | £-59,723 |
| Profit After Tax | £-11,922 | £-11,935 | £-11,945 | £-11,955 | £-11,966 | £-59,723 |
| Change In Property Value | £10,650 | £18,283 | £23,036 | £24,418 | £21,569 | £97,956 |
| Net Return | £-1,272 | £6,348 | £11,091 | £12,463 | £9,603 | £38,233 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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