Flat
LE12
2 beds
2 baths
Cobble Close, Barrow Upon Soar, Loughborough LE12
Initial Investment
£47,080First YearProfit From Rental Income
£-29,487
↘ -63%After 5 Years
Change In Property Value
£19,066
↗ 20%After 5 Years
Return On Investment
-22%
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 | £5,809 | £5,855 | £5,898 | £5,942 | £5,984 | £29,487 |
| Profit Before Tax | £-5,809 | £-5,855 | £-5,898 | £-5,942 | £-5,984 | £-29,487 |
| Profit After Tax | £-5,809 | £-5,855 | £-5,898 | £-5,942 | £-5,984 | £-29,487 |
| Change In Property Value | £1,920 | £1,958 | £3,995 | £5,194 | £5,999 | £19,066 |
| Net Return | £-3,889 | £-3,896 | £-1,903 | £-748 | £14 | £-10,421 |
| Return From Rental Income (%) | -12% | -12% | -13% | -13% | -13% | -63% |
| Total Net Return (%) | -8% | -8% | -4% | -2% | 0% | -22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change