Terraced
HR5
2 beds
1 bath
Market Hall Street, Kington HR5
Initial Investment
£68,176First YearProfit From Rental Income
£-30,373
↘ -45%After 5 Years
Change In Property Value
£27,795
↗ 20%After 5 Years
Return On Investment
-4%
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 | £6,053 | £6,064 | £6,075 | £6,086 | £6,096 | £30,373 |
| Profit Before Tax | £-6,053 | £-6,064 | £-6,075 | £-6,086 | £-6,096 | £-30,373 |
| Profit After Tax | £-6,053 | £-6,064 | £-6,075 | £-6,086 | £-6,096 | £-30,373 |
| Change In Property Value | £2,799 | £2,855 | £5,824 | £7,571 | £8,745 | £27,795 |
| Net Return | £-3,254 | £-3,209 | £-251 | £1,486 | £2,649 | £-2,579 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change