Semi Detached
MK17
3 beds
1 bath
Church Road, Woburn Sands MK17
Initial Investment
£571,549First YearProfit From Rental Income
£-170,238
↘ -30%After 5 Years
Change In Property Value
£167,820
↗ 20%After 5 Years
Return On Investment
0%
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 | £34,025 | £34,037 | £34,048 | £34,059 | £34,069 | £170,238 |
| Profit Before Tax | £-34,025 | £-34,037 | £-34,048 | £-34,059 | £-34,069 | £-170,238 |
| Profit After Tax | £-34,025 | £-34,037 | £-34,048 | £-34,059 | £-34,069 | £-170,238 |
| Change In Property Value | £16,900 | £17,238 | £35,166 | £45,715 | £52,801 | £167,820 |
| Net Return | £-17,125 | £-16,799 | £1,118 | £11,657 | £18,732 | £-2,418 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change