Detached
PE32
3 beds
1 bath
Lynn Road, Gayton, King's Lynn PE32
Initial Investment
£152,715First YearProfit From Rental Income
£-60,130
↘ -39%After 5 Years
Change In Property Value
£57,585
↗ 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 | £12,004 | £12,015 | £12,026 | £12,037 | £12,048 | £60,130 |
| Profit Before Tax | £-12,004 | £-12,015 | £-12,026 | £-12,037 | £-12,048 | £-60,130 |
| Profit After Tax | £-12,004 | £-12,015 | £-12,026 | £-12,037 | £-12,048 | £-60,130 |
| Change In Property Value | £5,799 | £5,915 | £12,067 | £15,687 | £18,118 | £57,585 |
| Net Return | £-6,205 | £-6,100 | £41 | £3,650 | £6,070 | £-2,545 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| 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