Terraced
NP16
1 bed
1 bath
Church Road, Chepstow NP16
Initial Investment
£106,825First YearProfit From Rental Income
£-45,261
↘ -42%After 5 Years
Change In Property Value
£42,700
↗ 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 | £9,030 | £9,042 | £9,052 | £9,063 | £9,074 | £45,261 |
| Profit Before Tax | £-9,030 | £-9,042 | £-9,052 | £-9,063 | £-9,074 | £-45,261 |
| Profit After Tax | £-9,030 | £-9,042 | £-9,052 | £-9,063 | £-9,074 | £-45,261 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £13,435 | £42,700 |
| Net Return | £-4,730 | £-4,656 | £-105 | £2,568 | £4,361 | £-2,562 |
| 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