Detached
PE36
2 beds
2 baths
Homefields Road, Hunstanton PE36
Initial Investment
£209,399First YearProfit From Rental Income
£-76,010
↘ -36%After 5 Years
Change In Property Value
£73,483
↗ 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 | £15,180 | £15,191 | £15,202 | £15,213 | £15,224 | £76,010 |
| Profit Before Tax | £-15,180 | £-15,191 | £-15,202 | £-15,213 | £-15,224 | £-76,010 |
| Profit After Tax | £-15,180 | £-15,191 | £-15,202 | £-15,213 | £-15,224 | £-76,010 |
| Change In Property Value | £7,400 | £7,548 | £15,398 | £20,017 | £23,120 | £73,483 |
| Net Return | £-7,780 | £-7,643 | £196 | £4,804 | £7,896 | £-2,526 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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