Semi Detached
PO31
2 beds
2 baths
Period Property - Church Road, Gurnard, Cowes PO31
Initial Investment
£180,199First YearProfit From Rental Income
£-68,075
↘ -38%After 5 Years
Change In Property Value
£65,539
↗ 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 | £13,593 | £13,604 | £13,615 | £13,626 | £13,637 | £68,075 |
| Profit Before Tax | £-13,593 | £-13,604 | £-13,615 | £-13,626 | £-13,637 | £-68,075 |
| Profit After Tax | £-13,593 | £-13,604 | £-13,615 | £-13,626 | £-13,637 | £-68,075 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £20,621 | £65,539 |
| Net Return | £-6,993 | £-6,872 | £118 | £4,227 | £6,984 | £-2,536 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| 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