Flat
HR2
5 beds
3 baths
Longtown, Hereford HR2
Initial Investment
£531,549First YearProfit From Rental Income
£-168,151
↘ -32%After 5 Years
Change In Property Value
£157,890
↗ 20%After 5 Years
Return On Investment
-2%
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 | £33,542 | £33,588 | £33,631 | £33,674 | £33,717 | £168,151 |
| Profit Before Tax | £-33,542 | £-33,588 | £-33,631 | £-33,674 | £-33,717 | £-168,151 |
| Profit After Tax | £-33,542 | £-33,588 | £-33,631 | £-33,674 | £-33,717 | £-168,151 |
| Change In Property Value | £15,900 | £16,218 | £33,085 | £43,010 | £49,677 | £157,890 |
| Net Return | £-17,642 | £-17,370 | £-546 | £9,336 | £15,960 | £-10,262 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change