Detached
PE32
3 beds
1 bath
Cuckstool Lane, Castle Acre PE32
Initial Investment
£382,299First YearProfit From Rental Income
£-121,636
↘ -32%After 5 Years
Change In Property Value
£119,162
↗ 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 | £24,305 | £24,317 | £24,327 | £24,338 | £24,349 | £121,636 |
| Profit Before Tax | £-24,305 | £-24,317 | £-24,327 | £-24,338 | £-24,349 | £-121,636 |
| Profit After Tax | £-24,305 | £-24,317 | £-24,327 | £-24,338 | £-24,349 | £-121,636 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £-12,305 | £-12,077 | £642 | £8,122 | £13,143 | £-2,474 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change