Terraced
NG12
2 beds
1 bath
Baileys Row, Kinoulton, Nottingham NG12
Initial Investment
£76,850First YearProfit From Rental Income
£-33,855
↘ -44%After 5 Years
Change In Property Value
£31,280
↗ 20%After 5 Years
Return On Investment
-3%
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 | £6,749 | £6,760 | £6,771 | £6,782 | £6,793 | £33,855 |
| Profit Before Tax | £-6,749 | £-6,760 | £-6,771 | £-6,782 | £-6,793 | £-33,855 |
| Profit After Tax | £-6,749 | £-6,760 | £-6,771 | £-6,782 | £-6,793 | £-33,855 |
| Change In Property Value | £3,150 | £3,213 | £6,555 | £8,521 | £9,842 | £31,280 |
| Net Return | £-3,599 | £-3,547 | £-217 | £1,739 | £3,049 | £-2,575 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change