Terraced
ME13
2 beds
1 bath
The Street, Boughton-Under-Blean ME13
Initial Investment
£156,150First YearProfit From Rental Income
£-61,131
↘ -39%After 5 Years
Change In Property Value
£58,588
↗ 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 | £12,204 | £12,216 | £12,226 | £12,237 | £12,248 | £61,131 |
| Profit Before Tax | £-12,204 | £-12,216 | £-12,226 | £-12,237 | £-12,248 | £-61,131 |
| Profit After Tax | £-12,204 | £-12,216 | £-12,226 | £-12,237 | £-12,248 | £-61,131 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £18,433 | £58,588 |
| Net Return | £-6,304 | £-6,198 | £50 | £3,722 | £6,186 | £-2,543 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| 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