Semi Detached
IV52
3 beds
2 baths
Bank Street, Plockton IV52
Initial Investment
£242,624First YearProfit From Rental Income
£-84,936
↘ -35%After 5 Years
Change In Property Value
£82,420
↗ 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 | £16,965 | £16,977 | £16,987 | £16,998 | £17,009 | £84,936 |
| Profit Before Tax | £-16,965 | £-16,977 | £-16,987 | £-16,998 | £-17,009 | £-84,936 |
| Profit After Tax | £-16,965 | £-16,977 | £-16,987 | £-16,998 | £-17,009 | £-84,936 |
| Change In Property Value | £8,300 | £8,466 | £17,271 | £22,452 | £25,932 | £82,420 |
| Net Return | £-8,665 | £-8,511 | £283 | £5,453 | £8,923 | £-2,516 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 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