Flat
PE36
3 beds
3 baths
Docking Road, Ringstead, Hunstanton PE36
Initial Investment
£457,799First YearProfit From Rental Income
£-149,306
↘ -33%After 5 Years
Change In Property Value
£139,022
↗ 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 | £29,773 | £29,819 | £29,861 | £29,905 | £29,948 | £149,306 |
| Profit Before Tax | £-29,773 | £-29,819 | £-29,861 | £-29,905 | £-29,948 | £-149,306 |
| Profit After Tax | £-29,773 | £-29,819 | £-29,861 | £-29,905 | £-29,948 | £-149,306 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,871 | £43,740 | £139,022 |
| Net Return | £-15,773 | £-15,539 | £-730 | £7,965 | £13,793 | £-10,284 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change