Detached
NN17
3 beds
1 bath
Oundle Road, Weldon NN17
Initial Investment
£117,525First YearProfit From Rental Income
£-49,229
↘ -42%After 5 Years
Change In Property Value
£46,672
↗ 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 | £9,824 | £9,835 | £9,846 | £9,857 | £9,867 | £49,229 |
| Profit Before Tax | £-9,824 | £-9,835 | £-9,846 | £-9,857 | £-9,867 | £-49,229 |
| Profit After Tax | £-9,824 | £-9,835 | £-9,846 | £-9,857 | £-9,867 | £-49,229 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £-5,124 | £-5,041 | £-66 | £2,857 | £4,817 | £-2,557 |
| 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