Terraced
NG31
3 beds
1 bath
High Street, Great Gonerby, Grantham, Lincolnshire NG31
Initial Investment
£114,850First YearProfit From Rental Income
£-48,237
↘ -42%After 5 Years
Change In Property Value
£45,679
↗ 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 | £9,625 | £9,637 | £9,647 | £9,658 | £9,669 | £48,237 |
| Profit Before Tax | £-9,625 | £-9,637 | £-9,647 | £-9,658 | £-9,669 | £-48,237 |
| Profit After Tax | £-9,625 | £-9,637 | £-9,647 | £-9,658 | £-9,669 | £-48,237 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £-5,025 | £-4,945 | £-76 | £2,785 | £4,703 | £-2,558 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| 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