Terraced
NE23
2 beds
1 bath
Means Drive, Cramlington NE23
Initial Investment
£46,600First YearProfit From Rental Income
£-21,456
↘ -46%After 5 Years
Change In Property Value
£18,867
↗ 20%After 5 Years
Return On Investment
-6%
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 | £4,269 | £4,281 | £4,291 | £4,302 | £4,313 | £21,456 |
| Profit Before Tax | £-4,269 | £-4,281 | £-4,291 | £-4,302 | £-4,313 | £-21,456 |
| Profit After Tax | £-4,269 | £-4,281 | £-4,291 | £-4,302 | £-4,313 | £-21,456 |
| Change In Property Value | £1,900 | £1,938 | £3,954 | £5,140 | £5,936 | £18,867 |
| Net Return | £-2,369 | £-2,343 | £-338 | £837 | £1,623 | £-2,589 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change