Detached
NG16
6 beds
4 baths
Watnall, Nottingham NG16
Initial Investment
£1,153,048First YearProfit From Rental Income
£-300,173
↘ -26%After 5 Years
Change In Property Value
£297,905
↗ 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 | £60,013 | £60,024 | £60,035 | £60,046 | £60,056 | £300,173 |
| Profit Before Tax | £-60,013 | £-60,024 | £-60,035 | £-60,046 | £-60,056 | £-300,173 |
| Profit After Tax | £-60,013 | £-60,024 | £-60,035 | £-60,046 | £-60,056 | £-300,173 |
| Change In Property Value | £30,000 | £30,600 | £62,424 | £81,151 | £93,730 | £297,905 |
| Net Return | £-30,013 | £-29,424 | £2,389 | £21,105 | £33,673 | £-2,268 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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