Detached
IP26
4 beds
3 baths
Nursery Lane, Hockwold, Thetford IP26
Initial Investment
£284,149First YearProfit From Rental Income
£-95,847
↘ -34%After 5 Years
Change In Property Value
£93,344
↗ 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 | £19,147 | £19,159 | £19,169 | £19,180 | £19,191 | £95,847 |
| Profit Before Tax | £-19,147 | £-19,159 | £-19,169 | £-19,180 | £-19,191 | £-95,847 |
| Profit After Tax | £-19,147 | £-19,159 | £-19,169 | £-19,180 | £-19,191 | £-95,847 |
| Change In Property Value | £9,400 | £9,588 | £19,560 | £25,427 | £29,369 | £93,344 |
| Net Return | £-9,747 | £-9,571 | £390 | £6,247 | £10,177 | £-2,504 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change