Detached
PO18
4 beds
1 bath
Downs Road, West Stoke PO18
Initial Investment
£344,549First YearProfit From Rental Income
£-111,717
↘ -32%After 5 Years
Change In Property Value
£109,232
↗ 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 | £22,321 | £22,333 | £22,343 | £22,354 | £22,365 | £111,717 |
| Profit Before Tax | £-22,321 | £-22,333 | £-22,343 | £-22,354 | £-22,365 | £-111,717 |
| Profit After Tax | £-22,321 | £-22,333 | £-22,343 | £-22,354 | £-22,365 | £-111,717 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £-11,321 | £-11,113 | £545 | £7,401 | £12,002 | £-2,485 |
| 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