Detached
MK43
6 beds
3 baths
Lydds Hill, Ridgmont MK43
Initial Investment
£615,549First YearProfit From Rental Income
£-181,148
↘ -29%After 5 Years
Change In Property Value
£178,743
↗ 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 | £36,208 | £36,219 | £36,230 | £36,241 | £36,251 | £181,148 |
| Profit Before Tax | £-36,208 | £-36,219 | £-36,230 | £-36,241 | £-36,251 | £-181,148 |
| Profit After Tax | £-36,208 | £-36,219 | £-36,230 | £-36,241 | £-36,251 | £-181,148 |
| Change In Property Value | £18,000 | £18,360 | £37,454 | £48,691 | £56,238 | £178,743 |
| Net Return | £-18,208 | £-17,859 | £1,225 | £12,450 | £19,986 | £-2,405 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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