Terraced
LS28
2 beds
1 bath
Hammerton Grove, Pudsey, West Yorkshire, UK LS28
Initial Investment
£80,600First YearProfit From Rental Income
£-35,343
↘ -44%After 5 Years
Change In Property Value
£32,770
↗ 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 | £7,046 | £7,058 | £7,069 | £7,080 | £7,090 | £35,343 |
| Profit Before Tax | £-7,046 | £-7,058 | £-7,069 | £-7,080 | £-7,090 | £-35,343 |
| Profit After Tax | £-7,046 | £-7,058 | £-7,069 | £-7,080 | £-7,090 | £-35,343 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £10,310 | £32,770 |
| Net Return | £-3,746 | £-3,692 | £-202 | £1,847 | £3,220 | £-2,573 |
| 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