Terraced
LN13
1 bed
1 bath
Mill Row, Swaby LN13
Initial Investment
£57,400First YearProfit From Rental Income
£-25,920
↘ -45%After 5 Years
Change In Property Value
£23,336
↗ 20%After 5 Years
Return On Investment
-5%
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 | £5,162 | £5,173 | £5,184 | £5,195 | £5,206 | £25,920 |
| Profit Before Tax | £-5,162 | £-5,173 | £-5,184 | £-5,195 | £-5,206 | £-25,920 |
| Profit After Tax | £-5,162 | £-5,173 | £-5,184 | £-5,195 | £-5,206 | £-25,920 |
| Change In Property Value | £2,350 | £2,397 | £4,890 | £6,357 | £7,342 | £23,336 |
| Net Return | £-2,812 | £-2,776 | £-294 | £1,162 | £2,136 | £-2,584 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change