Detached
NG12
2 beds
1 bath
The Cottage, Platt Lane, Keyworth, Nottingham NG12
Initial Investment
£159,550First YearProfit From Rental Income
£-62,123
↘ -39%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
-2%
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 | £12,403 | £12,414 | £12,425 | £12,436 | £12,446 | £62,123 |
| Profit Before Tax | £-12,403 | £-12,414 | £-12,425 | £-12,436 | £-12,446 | £-62,123 |
| Profit After Tax | £-12,403 | £-12,414 | £-12,425 | £-12,436 | £-12,446 | £-62,123 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £-6,403 | £-6,294 | £60 | £3,795 | £6,300 | £-2,542 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change