Detached
HS2
3 beds
2 baths
Branahuie, Isle Of Lewis HS2
Initial Investment
£108,430First YearProfit From Rental Income
£-45,857
↘ -42%After 5 Years
Change In Property Value
£43,296
↗ 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 | £9,149 | £9,161 | £9,171 | £9,182 | £9,193 | £45,857 |
| Profit Before Tax | £-9,149 | £-9,161 | £-9,171 | £-9,182 | £-9,193 | £-45,857 |
| Profit After Tax | £-9,149 | £-9,161 | £-9,171 | £-9,182 | £-9,193 | £-45,857 |
| Change In Property Value | £4,360 | £4,447 | £9,072 | £11,794 | £13,622 | £43,296 |
| Net Return | £-4,789 | £-4,713 | £-99 | £2,612 | £4,429 | £-2,561 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change