Terraced
MK44
3 beds
2 baths
Brook Lane, Great Barford MK44
Initial Investment
£216,699First YearProfit From Rental Income
£-77,993
↘ -36%After 5 Years
Change In Property Value
£75,469
↗ 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 | £15,577 | £15,588 | £15,599 | £15,610 | £15,620 | £77,993 |
| Profit Before Tax | £-15,577 | £-15,588 | £-15,599 | £-15,610 | £-15,620 | £-77,993 |
| Profit After Tax | £-15,577 | £-15,588 | £-15,599 | £-15,610 | £-15,620 | £-77,993 |
| Change In Property Value | £7,600 | £7,752 | £15,814 | £20,558 | £23,745 | £75,469 |
| Net Return | £-7,977 | £-7,836 | £215 | £4,949 | £8,124 | £-2,524 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 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