Detached
HR3
5 beds
0 baths
Llanigon, Hay-On-Wye HR3
Initial Investment
£404,949First YearProfit From Rental Income
£-127,587
↘ -32%After 5 Years
Change In Property Value
£125,120
↗ 20%After 5 Years
Return On Investment
-1%
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 | £25,495 | £25,507 | £25,517 | £25,528 | £25,539 | £127,587 |
| Profit Before Tax | £-25,495 | £-25,507 | £-25,517 | £-25,528 | £-25,539 | £-127,587 |
| Profit After Tax | £-25,495 | £-25,507 | £-25,517 | £-25,528 | £-25,539 | £-127,587 |
| Change In Property Value | £12,600 | £12,852 | £26,218 | £34,084 | £39,366 | £125,120 |
| Net Return | £-12,895 | £-12,655 | £701 | £8,555 | £13,827 | £-2,467 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change