Semi Detached
PO19
3 beds
1 bath
Basin Road, Chichester PO19
Initial Investment
£231,299First YearProfit From Rental Income
£-81,961
↘ -35%After 5 Years
Change In Property Value
£79,441
↗ 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 | £16,370 | £16,382 | £16,392 | £16,403 | £16,414 | £81,961 |
| Profit Before Tax | £-16,370 | £-16,382 | £-16,392 | £-16,403 | £-16,414 | £-81,961 |
| Profit After Tax | £-16,370 | £-16,382 | £-16,392 | £-16,403 | £-16,414 | £-81,961 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £-8,370 | £-8,222 | £254 | £5,237 | £8,581 | £-2,520 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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