Semi Detached
MK43
3 beds
1 bath
Bedford Road, Stagsden MK43
Initial Investment
£269,049First YearProfit From Rental Income
£-91,880
↘ -34%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
-1%
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 | £18,354 | £18,365 | £18,376 | £18,387 | £18,398 | £91,880 |
| Profit Before Tax | £-18,354 | £-18,365 | £-18,376 | £-18,387 | £-18,398 | £-91,880 |
| Profit After Tax | £-18,354 | £-18,365 | £-18,376 | £-18,387 | £-18,398 | £-91,880 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £-9,354 | £-9,185 | £351 | £5,958 | £9,721 | £-2,508 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change