Terraced
LE17
2 beds
1 bath
High Street, Husbands Bosworth, Lutterworth LE17
Initial Investment
£88,074First YearProfit From Rental Income
£-38,308
↘ -43%After 5 Years
Change In Property Value
£35,739
↗ 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 | £7,640 | £7,651 | £7,662 | £7,673 | £7,683 | £38,308 |
| Profit Before Tax | £-7,640 | £-7,651 | £-7,662 | £-7,673 | £-7,683 | £-38,308 |
| Profit After Tax | £-7,640 | £-7,651 | £-7,662 | £-7,673 | £-7,683 | £-38,308 |
| Change In Property Value | £3,599 | £3,671 | £7,489 | £9,735 | £11,244 | £35,739 |
| Net Return | £-4,041 | £-3,980 | £-173 | £2,063 | £3,561 | £-2,570 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| 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