Detached
PE31
3 beds
1 bath
Lynn Road, Ingoldisthorpe, King's Lynn, Norfolk PE31
Initial Investment
£131,670First YearProfit From Rental Income
£-53,990
↘ -41%After 5 Years
Change In Property Value
£51,438
↗ 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 | £10,776 | £10,787 | £10,798 | £10,809 | £10,820 | £53,990 |
| Profit Before Tax | £-10,776 | £-10,787 | £-10,798 | £-10,809 | £-10,820 | £-53,990 |
| Profit After Tax | £-10,776 | £-10,787 | £-10,798 | £-10,809 | £-10,820 | £-53,990 |
| Change In Property Value | £5,180 | £5,284 | £10,779 | £14,012 | £16,184 | £51,438 |
| Net Return | £-5,596 | £-5,504 | £-20 | £3,203 | £5,364 | £-2,552 |
| 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