Terraced
LA15
2 beds
1 bath
Cleator Street, Dalton-In-Furness, Cumbria LA15
Initial Investment
£74,350First YearProfit From Rental Income
£-32,863
↘ -44%After 5 Years
Change In Property Value
£30,287
↗ 20%After 5 Years
Return On Investment
-3%
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 | £6,550 | £6,562 | £6,573 | £6,584 | £6,594 | £32,863 |
| Profit Before Tax | £-6,550 | £-6,562 | £-6,573 | £-6,584 | £-6,594 | £-32,863 |
| Profit After Tax | £-6,550 | £-6,562 | £-6,573 | £-6,584 | £-6,594 | £-32,863 |
| Change In Property Value | £3,050 | £3,111 | £6,346 | £8,250 | £9,529 | £30,287 |
| Net Return | £-3,500 | £-3,451 | £-226 | £1,667 | £2,935 | £-2,576 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change