Flat
RG28
5 beds
2 baths
Watch Lane, Whitchurch RG28
Initial Investment
£838,049First YearProfit From Rental Income
£-238,575
↘ -28%After 5 Years
Change In Property Value
£228,394
↗ 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 | £47,626 | £47,672 | £47,715 | £47,759 | £47,802 | £238,575 |
| Profit Before Tax | £-47,626 | £-47,672 | £-47,715 | £-47,759 | £-47,802 | £-238,575 |
| Profit After Tax | £-47,626 | £-47,672 | £-47,715 | £-47,759 | £-47,802 | £-238,575 |
| Change In Property Value | £23,000 | £23,460 | £47,858 | £62,216 | £71,859 | £228,394 |
| Net Return | £-24,626 | £-24,212 | £143 | £14,457 | £24,058 | £-10,181 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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