Semi Detached
PA13
3 beds
2 baths
Finlaystone Road, Kilmacolm PA13
Initial Investment
£134,390First YearProfit From Rental Income
£-54,783
↘ -41%After 5 Years
Change In Property Value
£52,233
↗ 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 | £10,935 | £10,946 | £10,957 | £10,968 | £10,978 | £54,783 |
| Profit Before Tax | £-10,935 | £-10,946 | £-10,957 | £-10,968 | £-10,978 | £-54,783 |
| Profit After Tax | £-10,935 | £-10,946 | £-10,957 | £-10,968 | £-10,978 | £-54,783 |
| Change In Property Value | £5,260 | £5,365 | £10,945 | £14,229 | £16,434 | £52,233 |
| Net Return | £-5,675 | £-5,581 | £-12 | £3,261 | £5,456 | £-2,551 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| 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