Detached
OX15
3 beds
2 baths
Barford St. Michael, Nr Banbury, Oxfordshire OX15
Initial Investment
£583,549First YearProfit From Rental Income
£-173,213
↘ -30%After 5 Years
Change In Property Value
£170,799
↗ 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 | £34,621 | £34,632 | £34,643 | £34,654 | £34,664 | £173,213 |
| Profit Before Tax | £-34,621 | £-34,632 | £-34,643 | £-34,654 | £-34,664 | £-173,213 |
| Profit After Tax | £-34,621 | £-34,632 | £-34,643 | £-34,654 | £-34,664 | £-173,213 |
| Change In Property Value | £17,200 | £17,544 | £35,790 | £46,527 | £53,738 | £170,799 |
| Net Return | £-17,421 | £-17,088 | £1,147 | £11,873 | £19,074 | £-2,415 |
| 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