Semi Detached
LN11
4 beds
2 baths
Main Road, Utterby LN11
Initial Investment
£109,500First YearProfit From Rental Income
£-46,253
↘ -42%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
-2%
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 | £9,229 | £9,240 | £9,251 | £9,262 | £9,272 | £46,253 |
| Profit Before Tax | £-9,229 | £-9,240 | £-9,251 | £-9,262 | £-9,272 | £-46,253 |
| Profit After Tax | £-9,229 | £-9,240 | £-9,251 | £-9,262 | £-9,272 | £-46,253 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £-4,829 | £-4,752 | £-95 | £2,640 | £4,475 | £-2,561 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change