Detached
OX10
3 beds
3 baths
Castle Square, Benson OX10
Initial Investment
£535,509First YearProfit From Rental Income
£-161,301
↘ -30%After 5 Years
Change In Property Value
£158,873
↗ 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 | £32,238 | £32,250 | £32,260 | £32,271 | £32,282 | £161,301 |
| Profit Before Tax | £-32,238 | £-32,250 | £-32,260 | £-32,271 | £-32,282 | £-161,301 |
| Profit After Tax | £-32,238 | £-32,250 | £-32,260 | £-32,271 | £-32,282 | £-161,301 |
| Change In Property Value | £15,999 | £16,319 | £33,291 | £43,278 | £49,986 | £158,873 |
| Net Return | £-16,239 | £-15,931 | £1,030 | £11,007 | £17,704 | £-2,428 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| 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