Semi Detached
HR9
4 beds
2 baths
The Steps, Phocle Green, Ross-On-Wye HR9
Initial Investment
£367,199First YearProfit From Rental Income
£-117,668
↘ -32%After 5 Years
Change In Property Value
£115,190
↗ 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 | £23,512 | £23,523 | £23,534 | £23,545 | £23,555 | £117,668 |
| Profit Before Tax | £-23,512 | £-23,523 | £-23,534 | £-23,545 | £-23,555 | £-117,668 |
| Profit After Tax | £-23,512 | £-23,523 | £-23,534 | £-23,545 | £-23,555 | £-117,668 |
| Change In Property Value | £11,600 | £11,832 | £24,137 | £31,378 | £36,242 | £115,190 |
| Net Return | £-11,912 | £-11,691 | £604 | £7,834 | £12,687 | £-2,478 |
| 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