Detached
PE31
3 beds
2 baths
Hill Road, Ingoldisthorpe, King's Lynn, Norfolk PE31
Initial Investment
£183,849First YearProfit From Rental Income
£-69,066
↘ -38%After 5 Years
Change In Property Value
£66,532
↗ 20%After 5 Years
Return On Investment
-1%
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 | £13,791 | £13,803 | £13,813 | £13,824 | £13,835 | £69,066 |
| Profit Before Tax | £-13,791 | £-13,803 | £-13,813 | £-13,824 | £-13,835 | £-69,066 |
| Profit After Tax | £-13,791 | £-13,803 | £-13,813 | £-13,824 | £-13,835 | £-69,066 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £20,933 | £66,532 |
| Net Return | £-7,091 | £-6,969 | £128 | £4,299 | £7,098 | £-2,534 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change